CashFlowRE
Sign in Sign up
2690 Amberly Hills Trl
D Composite 41.41
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +8.8/30.0
  • Schools +3.7/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$339,900

2690 Amberly Hills Trl · Dacula, GA 30019
3 bd · 2.0 ba · 1,710 sqft · SingleFamily public records · 25 Days on market
Built 1994 0.59 ac lot $199/sqft · 11% above area Est $414k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

Key facts

  • Generously sized lot
  • Oversized flex room
  • Spacious deck

Tags

GENEROUSLY SIZED LOTRELAXING BACKYARDSPACIOUS DECKFUNCTIONAL LAYOUTOVERSIZED FLEX ROOMQUIET NEIGHBORHOOD

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-282 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $290k (14.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (26.8% below list).
  • Recommended offer: $249k (26.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.1% in Dacula — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#211 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety D-.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 643 active listings in the ZIP; high-income renter base; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $183k; list at $340k implies a 86% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 22% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $248,781 (26.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.73%
Cap rate
5.30%
Cash-on-cash
-3.56%
DSCR
0.84
GRM
11.4

CMA / ARV

ARV (median comp)
$414,247
List price
$339,900
Delta
-17.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2785 Amberly Hills Trl 0.09mi 4/2.0 (+1) 1,725 (+1%) 16mo $333,400 $193 76
2165 Amberly Glen Way 0.38mi 3/2.5 1,668 (-2%) 14mo $358,600 $215 64
1735 Alcovy River Dr 0.59mi 3/2.0 1,729 (+1%) 17mo $360,000 $208 56
2840 Alcovy River Vw 0.50mi 3/2.0 1,586 (-7%) 12mo $325,000 $205 55
2040 Amberly Glen Way 0.26mi 3/2.5 1,512 (-12%) 20mo $275,000 $182 50
1730 Alcovy River Dr 0.61mi 3/2.0 1,660 (-3%) 20mo $365,000 $220 50
1670 Alcovy River Dr 0.70mi 4/3.0 (+1) 1,641 (-4%) 6mo $445,000 $271 47
1765 Alcovy River Dr 0.52mi 4/2.5 (+1) 1,914 (+12%) 21mo $390,000 $204 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.06% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.26×
Total profit
$-70,398
Equity at exit
$50,680
10-year hold
IRR
-12.5%
Equity multiple
0.23×
Total profit
$-73,306
Equity at exit
$29,388

Cash invested: $95,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30019

Rents YoY
4.1%
Active inventory
643
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,488 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$324 /mo · $3,882/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$522
Net cashflow
$-282

Break-even live

Break-even rent $2,845
Max offer price $290,042
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$84,975
Closing costs
$10,197
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 42 events

  1. 2026-05-11
    status Pending 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  2. 2026-05-05
    status Under Contract 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  3. 2026-05-05
    historical Active Under Contract 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  4. 2026-04-24
    price $339,900 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  5. 2026-04-24
    price $339,900 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  6. 2026-04-15
    listed $349,900 Active 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  7. 2026-04-15
    listed $349,900 New 1097-char remark
    Show marketing remark (1097 chars)

    Welcome to 2690 Amberly Hills Trail in Dacula, GA! This meticulously maintained home sits on a generously sized lot of over half an acre, offering a peaceful setting with a relaxing backyard and a spacious deck, perfect for enjoying the outdoors or entertaining. The main floor features a functional and inviting layout with a formal dining room, powder room, laundry room, a kitchen with an eat-in area, and a spacious living room that opens to the backyard. You'll also find an oversized flex room, ideal for a theater room, home office, or entertaining guests. Upstairs, enjoy three bright bedrooms filled with natural sunlight and two full bathrooms, providing comfort and privacy for everyone. Located in a quiet, well-established neighborhood, this home is in a prime Dacula location within the Archer school cluster, now zoned for the brand new Murphy Middle School. Conveniently situated in Gwinnett County, you'll have easy access to nearby parks, shopping at Publix and Kroger, and a variety of local restaurants. This home offers the perfect blend of space, functionality, and location!

  8. 2019-07-22
    soldstatus $183,000
  9. 2019-07-22
    soldstatus $183,000
  10. 2019-07-22
    soldstatus $183,000
  11. 2019-07-15
    soldstatus $183,000 Closed
  12. 2019-07-15
    soldstatus $183,000 Sold
  13. 2019-06-12
    status Under Contract
  14. 2019-06-12
    status Pending
  15. 2019-06-04
    price $182,500
  16. 2019-06-04
    price $182,500
  17. 2019-06-03
    status Back on Market
  18. 2019-06-03
    status Active
  19. 2019-05-24
    status Under Contract
  20. 2019-05-24
    status Pending
  21. 2019-05-22
    price $184,900
  22. 2019-05-22
    price $184,900
  23. 2019-05-22
    price $187,500
  24. 2019-05-22
    price $187,500
  25. 2019-05-03
    listed $189,900 Active
  26. 2019-05-03
    listed $189,900 New
  27. 2011-05-23
    historical
  28. 2011-05-12
    soldstatus $75,000 Sold
  29. 2011-02-25
    status Pending
  30. 2011-02-06
    price $74,900 Extended
  31. 2011-02-05
    price $74,900
  32. 2011-01-11
    price $89,900 Active
  33. 2011-01-11
    status Active
  34. 2011-01-11
    historical
  35. 2011-01-08
    price $89,900 Extended
  36. 2010-11-17
    price $99,900 Extended
  37. 2010-11-16
    price $99,900
  38. 2010-10-13
    listed $109,900 Active
  39. 1999-11-24
    soldstatus $108,900
  40. 1994-10-07
    soldstatus $89,900
  41. 1994-01-12
    soldstatus $16,800
  42. 1994-01-01
    soldstatus $16,800

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$3,882 · $324/mo
Projected year-2 tax
$3,882 · $324/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,854
− Mortgage interest
−$19,040
− Property taxes
−$3,882
− Insurance
−$1,700
− Repairs & maintenance
−$2,388
− Management
−$2,388
− Depreciation
−$9,888
Taxable loss
−$9,432
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,264
After-tax cash flow
$-1,123/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Dacula

Score
65/100
State rank
#211
US rank
#12728

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment C+ Housing A+ Health & safety D- User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
51,162
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
51,162
Household income
$116,583
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
630.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Hispanic 3% Italian 2% Romanian 2%
Foreign-born
16% · Canada, Vietnam, Jamaica
Languages at home
78% English-only · Spanish 10% Other Indo-European 3% French/Haitian/Cajun 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.48%
Current HPI
212.925
Rent YoY
▲ 4.06%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+1923.2% since first listed
42 events — show timeline
  • 2026-05-11 Pending FMLS
  • 2026-05-05 Pending GAMLS
  • 2026-05-05 Contingent FMLS
  • 2026-04-24 Price Changed $339,900 GAMLS
  • 2026-04-24 Price Changed $339,900 FMLS
  • 2026-04-15 Listed $349,900 GAMLS
  • 2026-04-15 Listed $349,900 FMLS
  • 2019-07-22 Sold (Public Records) $183,000 Public Records
  • 2019-07-22 Sold (Public Records) $183,000 Public Records
  • 2019-07-22 Sold (Public Records) $183,000 Public Records
  • 2019-07-15 Sold (MLS) $183,000 GAMLS
  • 2019-07-15 Sold (MLS) $183,000 FMLS
  • 2019-06-12 Pending GAMLS
  • 2019-06-12 Pending FMLS
  • 2019-06-04 Price Changed $182,500 GAMLS
  • 2019-06-04 Price Changed $182,500 FMLS
  • 2019-06-03 Relisted GAMLS
  • 2019-06-03 Relisted FMLS
  • 2019-05-24 Pending GAMLS
  • 2019-05-24 Pending FMLS
  • 2019-05-22 Price Changed $184,900 GAMLS
  • 2019-05-22 Price Changed $184,900 FMLS
  • 2019-05-22 Price Changed $187,500 GAMLS
  • 2019-05-22 Price Changed $187,500 FMLS
  • 2019-05-03 Listed $189,900 GAMLS
  • 2019-05-03 Listed $189,900 FMLS
  • 2011-05-23 Listing Removed FMLS
  • 2011-05-12 Sold (MLS) $75,000 FMLS
  • 2011-02-25 Pending FMLS
  • 2011-02-06 Price Changed $74,900 GAMLS
  • 2011-02-05 Price Changed $74,900 FMLS
  • 2011-01-11 Relisted FMLS
  • 2011-01-11 Price Changed $89,900 FMLS
  • 2011-01-11 Listing Removed FMLS
  • 2011-01-08 Price Changed $89,900 GAMLS
  • 2010-11-17 Price Changed $99,900 GAMLS
  • 2010-11-16 Price Changed $99,900 FMLS
  • 2010-10-13 Listed $109,900 FMLS
  • 1999-11-24 Sold (Public Records) $108,900 Public Records
  • 1994-10-07 Sold (Public Records) $89,900 Public Records
  • 1994-01-12 Sold (Public Records) $16,800 Public Records
  • 1994-01-01 Sold (Public Records) $16,800 Public Records

Property tax history

+5.7%/yr

Latest (2025): $3,882 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…