CashFlowRE
Sign in Sign up
6189 Valdez Dr
C Composite 56.84
Why this score? — see what drove the C 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).

  • Cash flow +20.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$192,900

6189 Valdez Dr · Morrow, GA 30273
3 bd · 3.0 ba · 1,618 sqft · SingleFamily public records · 86 Days on market
Built 1987 0.25 ac lot $119/sqft · 17% below area Est $232k · 17% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

Key facts

  • Flexible space
  • Spacious backyard
  • Major updates

Tags

FINISHED LOWER LEVELFLEXIBLE SPACEMAJOR UPDATESDETACHED SHED WORKSHOPREAR DECKSPACIOUS BACKYARD

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/3.0-bath single-family listed at $193k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $193k).
  • Recommended offer: $181k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 4.9% in Morrow — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 65/100 on livability (#229 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, employment D, crime F.
  • Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Roberta T. Smith Elementary School (math 15% / reading 34%, grade F, #751 of 1,228 statewide, top 61%, 781 students, 90% FRL); Rex Mill Middle School (math 17% / reading 29%, grade F, #321 of 470 statewide, top 69%, 974 students, 91% FRL); Morrow High School (math 12% / reading 22%, grade F, #277 of 424 statewide, top 67%, 1,980 students, 91% FRL).
  • Market conditions: Rents rising (+1.2%/yr); 84 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $145k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $181,326 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.03%
Cap rate
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
8.1

CMA / ARV

ARV (median comp)
$231,573
List price
$192,900
Delta
-16.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6427 Bennett Dr 0.48mi 3/2.0 1,559 (-4%) 6mo $210,000 $135 62
6485 Carolyn Ct 0.60mi 3/2.0 1,574 (-3%) 9mo $160,000 $102 56
6061 Tina Ln 0.72mi 3/2.0 1,593 (-2%) 6mo $249,000 $156 54
3413 Creekview Dr 0.56mi 3/2.0 1,550 (-4%) 10mo $229,000 $148 54
3331 Waggoner Way 0.60mi 3/2.5 1,525 (-6%) 7mo $260,000 $170 54
5885 Waggoner Cv 0.72mi 3/2.5 1,624 (+0%) 13mo $275,000 $169 53
6050 Randy Ln 0.65mi 4/3.0 (+1) 1,501 (-7%) 0mo $310,300 $207 52
2815 Teal Landing Dr 0.72mi 3/2.5 1,481 (-8%) 2mo $284,300 $192 49
3311 Waggoner Trl 0.67mi 3/2.5 1,525 (-6%) 12mo $268,000 $176 47
3551 Cindy Way 0.73mi 4/2.0 (+1) 1,584 (-2%) 9mo $237,127 $150 46
6493 Menlo Way 0.72mi 4/2.0 (+1) 1,783 (+10%) 2mo $315,000 $177 39
2767 Kathie Ln 0.75mi 3/2.0 1,795 (+11%) 10mo $175,000 $97 35

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 · 1.19% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.64×
Total profit
$-19,278
Equity at exit
$28,762
10-year hold
IRR
-3.3%
Equity multiple
0.80×
Total profit
$-10,804
Equity at exit
$16,678

Cash invested: $54,012 (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 30273

Home prices YoY
-28.4%
Rents YoY
1.2%
Active inventory
84
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,995 high interval (Pro) →
Mortgage (P&I)
$1,012
Tax from tax record
$240 /mo · $2,883/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$244

Break-even live

Break-even rent $1,686
Max offer price $192,900
Occupancy floor 83%

Sensitivity live

Price -10% $353 -5% $298 +0% $244 +5% $189 +10% $134
Rent -10% $86 -5% $165 +0% $244 +5% $322 +10% $401
Rate -1.0pp $341 -0.5pp $293 base $244 +0.5pp $194 +1.0pp $143

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
$48,225
Closing costs
$5,787
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2958 Stone Creek Dr Rex, GA 3.0 2.0 1506 $1,800 $1.20 14d 1 0.37mi
6451 Carolyn Ct Rex, GA 3.0 2.0 1523 $1,665 $1.09 45d 1 0.58mi
3360 Waggoner Ln Rex, GA 4.0 3.0 1948 $2,135 $1.10 12d 1 0.61mi
6234 Culver Dr Morrow, GA 4.0 3.0 1748 $2,350 $1.34 6d 1 0.61mi
5862 Waggoner Ct Rex, GA 4.0 2.0 1558 $2,226 $1.43 23d 1 0.64mi
6478 Bobolink Ct Rex, GA 4.0 2.0 1626 $1,911 $1.18 21d 1 0.65mi
6494 Bobolink Ct Rex, GA 3.0 2.0 1310 $1,630 $1.24 0d 1 0.67mi
6498 Menlo Way Rex, GA 4.0 2.0 1246 $1,895 $1.52 25d 1 0.72mi
3533 Charlotte Dr Rex, GA 3.0 2.0 1877 $1,845 $0.98 0d 1 0.73mi
6300 Ellenwood Dr Rex, GA 3.0 2.5 1388 $1,699 $1.22 11d 1 0.77mi
3543 Meadowview Ct Rex, GA 3.0 1.5 1582 $1,995 $1.26 0d 1 0.85mi
2986 Bunchberry Ct Ellenwood, GA 4.0 2.5 2120 $2,331 $1.10 25d 1 0.90mi
3275 Creekwood Dr Rex, GA 3.0 2.0 1105 $1,630 $1.48 6d 1 0.95mi
6169 Fay Ct Rex, GA 3.0 2.0 1416 $2,100 $1.48 45d 1 0.95mi
3327 Creekwood Dr Rex, GA 3.0 2.0 1728 $1,466 $0.85 6d 1 0.97mi
2941 Partin Pl Ellenwood, GA 4.0 2.5 1874 $2,155 $1.15 16d 1 0.99mi
6698 Bent Creek Dr Rex, GA 3.0 2.0 1572 $1,840 $1.17 45d 1 0.99mi
6511 Mill Ct Morrow, GA 3.0 2.0 1454 $1,881 $1.29 45d 1 1.02mi
6722 Bent Creek Dr Rex, GA 3.0 2.0 1788 $2,030 $1.14 14d 1 1.04mi
3160 Creekwood Dr Rex, GA 4.0 2.5 1612 $1,945 $1.21 45d 1 1.13mi
2866 Panther Ct Rex, GA 3.0 2.0 1344 $1,780 $1.32 45d 1 1.13mi
6379 Skyline Dr Rex, GA 3.0 2.0 1722 $2,000 $1.16 6d 1 1.13mi
6683 Homestead Rd Rex, GA 3.0 2.0 1536 $2,000 $1.30 6d 1 1.14mi
2588 Monica Way Morrow, GA 3.0 2.0 1706 $1,650 $0.97 4d 1 1.15mi
6068 Monica Dr Morrow, GA 3.0 2.0 1210 $1,700 $1.40 23d 1 1.15mi
2861 Panther Ct Rex, GA 3.0 2.0 1296 $1,680 $1.30 3d 1 1.15mi
6424 Monica Dr Morrow, GA 3.0 2.0 1125 $1,400 $1.24 45d 1 1.19mi
2710 Luke Dr Ellenwood, GA 4.0 3.0 2213 $2,435 $1.10 45d 1 1.22mi
5762 Northspring Dr Ellenwood, GA 3.0 2.0 1577 $1,705 $1.08 14d 1 1.25mi
2607 Sparta Dr Morrow, GA 4.0 2.5 2022 $2,100 $1.04 25d 1 1.26mi
5868 Dan Dr Ellenwood, GA 3.0 2.0 1854 $2,300 $1.24 45d 1 1.26mi
6593 Sleepy Hollow Ln Morrow, GA 2.0 2.0 1152 $1,550 $1.35 45d 1 1.30mi
6824 Red Maple Dr Rex, GA 4.0 2.0 1542 $1,951 $1.27 25d 1 1.30mi
6572 Sleepy Hollow Ln Morrow, GA 2.0 1.5 1152 $1,400 $1.22 25d 1 1.30mi
6043 Deerfield Ct Morrow, GA 3.0 2.0 1370 $1,741 $1.27 0d 1 1.31mi
5789 Colt Ct Ellenwood, GA 4.0 3.0 1877 $2,020 $1.08 45d 1 1.32mi
5567 Katherine Village Dr Ellenwood, GA 3.0 2.0 2031 $2,510 $1.24 0d 1 1.36mi
6855 Red Maple Dr Rex, GA 3.0 2.0 1252 $1,740 $1.39 25d 1 1.36mi
6855 Red Maple Dr Rex, GA 3.0 2.0 1252 $1,740 $1.39 45d 1 1.36mi
6595 Mount Zion Blvd Morrow, GA 1.0–3.0 1.0–2.0 1175 $1,749 $1.49 0d 11 1.36mi

Listing history 25 events

  1. 2026-06-21
    days on market $192,900 Active 86 DOM
  2. 2026-06-18
    days on market $192,900 Active 83 DOM
  3. 2026-06-17
    days on market $192,900 Active 82 DOM
  4. 2026-06-16
    days on market $192,900 Active 81 DOM
  5. 2026-06-15
    days on market $192,900 Active 80 DOM
  6. 2026-06-13
    days on market $192,900 Active 78 DOM
  7. 2026-06-09
    days on market $192,900 Active 74 DOM
  8. 2026-06-08
    pricedays on market $192,900 Active 73 DOM
  9. 2026-06-07
    days on market $194,600 Active 72 DOM
  10. 2026-06-04
    days on market $194,600 Active 69 DOM
  11. 2026-06-03
    days on market $194,600 Active 68 DOM
  12. 2026-06-02
    days on market $194,600 Active 67 DOM
  13. 2026-06-01
    days on market $194,600 Active 66 DOM
  14. 2026-05-31
    days on market $194,600 Active 65 DOM
  15. 2026-05-08
    price $199,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  16. 2026-05-08
    price $199,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  17. 2026-04-22
    price $204,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  18. 2026-04-22
    price $204,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  19. 2026-04-10
    price $214,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  20. 2026-04-10
    price $214,900 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  21. 2026-03-27
    listed $222,800 New 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  22. 2026-03-27
    listed $222,800 Active 1017-char remark
    Show marketing remark (1017 chars)

    Great opportunity in Rex! This 3-bedroom, 3-bath bi-level home features a finished lower level with flexible space for a 4th bedroom, office, guest suite, or bonus room. Major updates include the roof, HVAC, and water heater. Additional features include hardwood floors, high ceilings, a rear deck, spacious backyard, detached shed/workshop with electricity and heat, and a 2-car garage. Caution: front steps and rails are weak. Conveniently located near shopping, dining, schools, major highways, and Atlanta airport. The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.

  23. 2025-07-09
    soldstatus $145,000
  24. 2025-06-26
    soldstatus $116,000
  25. 1987-06-04
    soldstatus $69,900

ⓘ 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
$2,883 · $240/mo
Projected year-2 tax
$2,883 · $240/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$23,937
− Mortgage interest
−$10,805
− Property taxes
−$2,883
− Insurance
−$964
− Repairs & maintenance
−$1,915
− Management
−$1,915
− Depreciation
−$5,612
Taxable loss
−$157
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$38
After-tax cash flow
$2,962/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
Clayton County
NCES district ID
1301230
Math proficiency
11% ▼ -13.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,266
Composite
13.41/100
National rank
#9527
State rank
#155 of 174 in GA

Livability — Morrow

Score
65/100
State rank
#229
US rank
#13314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clayton County · 230,153 people
City population
28,693
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
17,844
Household income
$73,502
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
270.0

Population outlook (Clayton County) Hauer SSP2

Today (2025)
310,777 people
By 2030
329,762 · +6.1%
By 2040
368,052 · +18.4%
By 2050
401,196 · +29.1%
By 2075
472,488 · +52.0%
By 2100
500,446 · +61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 63% White 16% Hispanic / Latino 10% Asian 6% Two or more races 5%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 1% Serbian 1% Ukrainian 1%
Foreign-born
11% · Vietnam, Canada
Languages at home
82% English-only · Spanish 7% Vietnamese 6% French/Haitian/Cajun 3%

Political lean MEDSL · Clayton

2024 margin
Solid D (+69.2) · D 84.3% · R 15.1%
2008→2024 swing
+2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
All cycles
2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.65%
Current HPI
188.3712
Rent YoY
▲ 1.19%
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

+186.0% since first listed
11 events — show timeline
  • 2026-05-08 Price Changed $199,900 FMLS
  • 2026-05-08 Price Changed $199,900 GAMLS
  • 2026-04-22 Price Changed $204,900 FMLS
  • 2026-04-22 Price Changed $204,900 GAMLS
  • 2026-04-10 Price Changed $214,900 FMLS
  • 2026-04-10 Price Changed $214,900 GAMLS
  • 2026-03-27 Listed $222,800 FMLS
  • 2026-03-27 Listed $222,800 GAMLS
  • 2025-07-09 Sold (Public Records) $145,000 Public Records
  • 2025-06-26 Sold (Public Records) $116,000 Public Records
  • 1987-06-04 Sold (Public Records) $69,900 Public Records

Property tax history

+5.5%/yr

Latest (2025): $2,883 · -3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…