CashFlowRE
Sign in Sign up
568 Mcwilliams Rd SE
B- Composite 69.15
Why this score? — see what drove the B- 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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +7.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$152,500

568 Mcwilliams Rd SE · Atlanta, GA 30315
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 71 Days on market
Built 1954 10,759 sqft lot Est $188k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

Key facts

  • Updated ranch
  • Large backyard
  • Lvp flooring

Tags

UPDATED RANCHLVP FLOORINGGRANITE COUNTERTOPSREAR DECKLARGE BACKYARDBROWNS MILL GOLF COURSE

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/1.0-bath single-family listed at $152k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $152k).
  • Recommended offer: $143k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: John Wesley Dobbs Elementary School (math 2% / reading 2%, grade F, #1,204 of 1,228 statewide, top 100%, 354 students, 100% FRL); Crawford Long Middle School (math 2% / reading 8%, grade F, #462 of 470 statewide, top 99%, 705 students, 100% FRL); South Atlanta High School (math 2% / reading 12%, grade F, #385 of 424 statewide, top 92%, 928 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 5% at this address vs 32% district-wide (-27 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.2%/yr); 378 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $1,940/mo this rent would consume 46% of the median local household income ($51k/yr) (locally 2962% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 3y ago; this cycle's ask has dropped $22k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,350 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.27%
Cap rate
9.04%
Cash-on-cash
9.83%
DSCR
1.44
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$187,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2286 Carey Dr SE 0.19mi 3/1.0 1,048 (-3%) 1mo $102,500 $98 86
2239 Carey Dr SE 0.27mi 3/1.0 1,110 (+3%) 4mo $145,000 $131 79
445 Carey Dr SE 0.40mi 3/2.0 1,064 (-2%) 0mo $234,000 $220 74
2203 Jernigan Dr SE 0.38mi 3/1.0 1,114 (+3%) 4mo $177,000 $159 74
847 Midway St SE 0.47mi 3/1.0 1,014 (-6%) 8mo $110,000 $108 61
287 Banberry Dr 0.58mi 3/2.0 1,025 (-5%) 0mo $225,000 $220 60
305 Banberry Dr SE 0.55mi 3/1.0 1,000 (-7%) 3mo $135,000 $135 60
938 Rebel Forest Dr SE 0.65mi 3/1.0 1,000 (-7%) 4mo $185,000 $185 54
245 Bromack Dr SE 0.67mi 3/2.0 1,100 (+2%) 10mo $170,000 $155 54
233 Banberry Dr SE 0.70mi 3/2.0 1,025 (-5%) 5mo $185,000 $180 51
2294 Forrest Park Rd SE 0.62mi 3/2.0 1,008 (-7%) 9mo $175,000 $174 48
926 Natham Dr 0.63mi 3/2.0 1,230 (+14%) 9mo $280,000 $228 36

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 · 3.23% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.96×
Total profit
$-1,878
Equity at exit
$22,738
10-year hold
IRR
8.8%
Equity multiple
1.69×
Total profit
$29,345
Equity at exit
$13,185

Cash invested: $42,700 (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 30315

Rents YoY
3.2%
Active inventory
378
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,940 high interval (Pro) →
Mortgage (P&I)
$800
Tax from tax record
$320 /mo · $3,839/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$407
Net cashflow
$350

Break-even live

Break-even rent $1,498
Max offer price $152,500
Occupancy floor 77%

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
$38,125
Closing costs
$4,575
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
585 McWilliams Rd SE #104 Atlanta, GA 2.0 3.0 1500 $2,078 $1.39 20d 1 0.05mi
871 Hargis St SE Atlanta, GA 2.0 2.0 1040 $1,800 $1.73 24d 1 0.53mi
386 Lindsey Dr SE Atlanta, GA 3.0 1.0 1040 $1,808 $1.74 15d 1 0.55mi
1037 Rebel Forest Dr SE Atlanta, GA 3.0 2.0 1075 $1,750 $1.63 24d 1 0.73mi
445 Cleveland Ave SE Atlanta, GA 2.0–3.0 1.0–2.0 1014 $1,591 $1.57 2d 13 0.75mi
2087 Lakewood Trl SE Atlanta, GA 3.0 2.5 1056 $2,256 $2.14 24d 1 0.76mi
2694 Fairlane Dr SE Atlanta, GA 4.0 2.0 1372 $2,800 $2.04 24d 1 0.79mi
76 Schell Rd SE Atlanta, GA 3.0 1.0 1080 $1,623 $1.50 24d 1 0.80mi
1317 Redford Dr SE Atlanta, GA 3.0 2.0 1137 $2,100 $1.85 24d 1 0.89mi
136 Hillsdale Dr SE Atlanta, GA 3.0 2.0 1075 $1,995 $1.86 24d 1 0.93mi
340 Adelle St SE Atlanta, GA 3.0 1.0 1122 $1,500 $1.34 3d 1 0.94mi
172 Meador Way SE Atlanta, GA 3.0 2.0 1100 $1,950 $1.77 24d 1 0.96mi
2332 Baywood Dr SE Atlanta, GA 3.0 2.0 1100 $1,400 $1.27 18d 1 0.99mi
976 McKay Dr SE Atlanta, GA 3.0 1.0 1200 $1,695 $1.41 3d 1 1.00mi
1144 Regis Rd SE Atlanta, GA 3.0 1.0 1430 $1,725 $1.21 24d 1 1.08mi
1979 Turner Rd SE Atlanta, GA 3.0 1.0 808 $1,595 $1.97 11d 1 1.12mi
1875 Conrad Ave SE Atlanta, GA 3.0 2.0 1088 $1,803 $1.66 22d 1 1.19mi
500 Hutchens Rd SE Atlanta, GA 4.0 2.0 1248 $2,400 $1.92 17d 1 1.19mi
1770 Richmond Cir SE Unit 1000E Atlanta, GA 2.0 2.0 1200 $1,365 $1.14 24d 1 1.20mi
1770 Richmond Cir SE Unit 500F Atlanta, GA 2.0 2.0 1200 $1,750 $1.46 24d 1 1.20mi
2145 Macon Dr SW Atlanta, GA 3.0 1.0 1059 $1,450 $1.37 24d 1 1.24mi
633 Sandys Ln SE Atlanta, GA 3.0 2.0 1314 $1,950 $1.48 5d 1 1.27mi
1754 Richmond Cir SE Atlanta, GA 2.0 2.0 1200 $1,750 $1.46 8d 2 1.29mi
73 Polar Rock Rd SW Atlanta, GA 3.0 1.0 1098 $1,850 $1.68 10d 1 1.31mi
837 Forrest Cir SE Atlanta, GA 3.0 2.0 1500 $1,845 $1.23 24d 1 1.35mi
2268 Polar Rock Pl SW Atlanta, GA 3.0 1.0 925 $1,575 $1.70 24d 1 1.40mi
2197 Polar Rock Pl SW Atlanta, GA 3.0 2.5 1000 $2,700 $2.70 21d 1 1.42mi
52 Claire Dr SE Atlanta, GA 2.0 2.0 800 $1,750 $2.19 19d 1 1.47mi
2786 Old Hapeville Rd SW Atlanta, GA 2.0 1.5 1050 $1,150 $1.10 24d 1 1.47mi
167 Alyson Ct SE Atlanta, GA 4.0 2.0 1344 $1,825 $1.36 24d 1 1.49mi
2745 Old Hapeville Rd SW Atlanta, GA 2.0–3.0 2.0 1007 $1,375 $1.36 15d 1 1.50mi

Listing history 50 events

  1. 2026-04-03
    status Under Contract 738-char remark
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  2. 2026-04-03
    status Pending
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  3. 2026-03-20
    price $152,500 738-char remark
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  4. 2026-03-20
    price $152,500
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  5. 2026-03-09
    soldstatus $410,000
  6. 2026-02-27
    price $159,900 738-char remark
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  7. 2026-02-27
    price $159,900
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  8. 2026-02-05
    price $167,500 738-char remark
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  9. 2026-02-05
    price $167,500
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  10. 2026-01-22
    listed $175,000 New 738-char remark
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  11. 2026-01-22
    listed $175,000 Active
    Show marketing remark (738 chars)

    Welcome to this beautifully updated 3-bedroom, 1-bath ranch nestled in the heart of Atlanta! This move-in-ready home features stylish LVP flooring and fresh paint throughout, creating a bright and modern feel. The roof is less than 3 years old!! The kitchen boasts crisp white cabinets and sleek granite countertops. Step outside to a spacious rear deck and large backyard perfect for entertaining guests or enjoying peaceful evenings outdoors. Located just minutes from the iconic Mercedes-Benz Stadium, a vibrant mix of restaurants and shopping destinations, and the scenic Browns Mill Golf Course, this home offers both comfort and convenience. Don't miss this opportunity to own a gem in one of Atlanta's most connected neighborhoods!

  12. 2025-12-19
    historical
  13. 2025-12-18
    historical
  14. 2025-12-06
    price $175,000
  15. 2025-12-06
    price $175,000
  16. 2025-11-14
    price $179,900
  17. 2025-11-14
    price $179,900
  18. 2025-10-24
    price $184,900
  19. 2025-10-24
    price $184,900
  20. 2025-09-04
    price $195,000
  21. 2025-09-04
    price $195,000
  22. 2025-08-12
    listed $197,500 New
  23. 2025-08-12
    listed $197,500 Active
  24. 2025-08-05
    historical
  25. 2025-08-04
    historical
  26. 2025-08-01
    price $197,500
  27. 2025-08-01
    price $197,500
  28. 2025-07-10
    price $199,900
  29. 2025-07-10
    price $199,900
  30. 2025-06-20
    price $209,900
  31. 2025-06-20
    price $209,900
  32. 2025-06-04
    listed $219,900 New
  33. 2025-06-04
    listed $219,900 Active
  34. 2025-05-05
    historical
  35. 2025-05-05
    historical
  36. 2025-02-04
    listed $219,900 Active
  37. 2025-02-04
    listed $219,900 New
  38. 2024-12-11
    historical
  39. 2024-12-11
    historical
  40. 2024-11-16
    listed $219,900 New
  41. 2024-11-16
    listed $219,900 Active
  42. 2024-11-16
    historical
  43. 2024-09-18
    historical
  44. 2024-08-21
    price $219,900
  45. 2024-08-21
    price $219,900
  46. 2024-08-08
    price $230,000
  47. 2024-08-08
    price $230,000
  48. 2024-08-05
    soldstatus $125,000
  49. 2024-07-10
    price $255,000
  50. 2024-07-10
    price $255,000

ⓘ 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
$3,839 · $320/mo
Projected year-2 tax
$3,839 · $320/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 ≥104°F today · 18 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
$23,285
− Mortgage interest
−$8,542
− Property taxes
−$3,839
− Insurance
−$762
− Repairs & maintenance
−$1,863
− Management
−$1,863
− Depreciation
−$4,436
Taxable income
$1,979
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$475
After-tax cash flow
$3,722/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
Atlanta Public Schools
NCES district ID
1300120
Math proficiency
28% ▼ -6.00%
Reading proficiency
35% ▼ -2.00%
Median HH income
$48,306
Composite
27.27/100
National rank
#7006
State rank
#80 of 174 in GA

Livability — Atlanta

Score
83/100
State rank
#6
US rank
#919

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,094,430 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
34,264
Household income
$50,822
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
2962.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (72%)
Race & ethnicity
Black 72% White 14% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 1% Italian 1% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 9% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -281.87%
Current HPI
176.673
Rent YoY
▲ 3.23%
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

+590.0% since first listed
76 events — show timeline
  • 2026-04-03 Pending GAMLS
  • 2026-04-03 Pending FMLS
  • 2026-03-20 Price Changed $152,500 GAMLS
  • 2026-03-20 Price Changed $152,500 FMLS
  • 2026-03-09 Sold (Public Records) $410,000 Public Records
  • 2026-02-27 Price Changed $159,900 GAMLS
  • 2026-02-27 Price Changed $159,900 FMLS
  • 2026-02-05 Price Changed $167,500 GAMLS
  • 2026-02-05 Price Changed $167,500 FMLS
  • 2026-01-22 Listed $175,000 FMLS
  • 2026-01-22 Listed $175,000 GAMLS
  • 2025-12-19 Listing Removed GAMLS
  • 2025-12-18 Listing Removed FMLS
  • 2025-12-06 Price Changed $175,000 GAMLS
  • 2025-12-06 Price Changed $175,000 FMLS
  • 2025-11-14 Price Changed $179,900 GAMLS
  • 2025-11-14 Price Changed $179,900 FMLS
  • 2025-10-24 Price Changed $184,900 GAMLS
  • 2025-10-24 Price Changed $184,900 FMLS
  • 2025-09-04 Price Changed $195,000 GAMLS
  • 2025-09-04 Price Changed $195,000 FMLS
  • 2025-08-12 Listed $197,500 FMLS
  • 2025-08-12 Listed $197,500 GAMLS
  • 2025-08-05 Listing Removed GAMLS
  • 2025-08-04 Listing Removed FMLS
  • 2025-08-01 Price Changed $197,500 GAMLS
  • 2025-08-01 Price Changed $197,500 FMLS
  • 2025-07-10 Price Changed $199,900 GAMLS
  • 2025-07-10 Price Changed $199,900 FMLS
  • 2025-06-20 Price Changed $209,900 GAMLS
  • 2025-06-20 Price Changed $209,900 FMLS
  • 2025-06-04 Listed $219,900 FMLS
  • 2025-06-04 Listed $219,900 GAMLS
  • 2025-05-05 Listing Removed GAMLS
  • 2025-05-05 Listing Removed FMLS
  • 2025-02-04 Listed $219,900 GAMLS
  • 2025-02-04 Listed $219,900 FMLS
  • 2024-12-11 Listing Removed FMLS
  • 2024-12-11 Listing Removed GAMLS
  • 2024-11-16 Listing Removed FMLS
  • 2024-11-16 Listed $219,900 FMLS
  • 2024-11-16 Listed $219,900 GAMLS
  • 2024-09-18 Listing Removed GAMLS
  • 2024-08-21 Price Changed $219,900 GAMLS
  • 2024-08-21 Price Changed $219,900 FMLS
  • 2024-08-08 Price Changed $230,000 GAMLS
  • 2024-08-08 Price Changed $230,000 FMLS
  • 2024-08-05 Sold (Public Records) $125,000 Public Records
  • 2024-07-10 Price Changed $255,000 GAMLS
  • 2024-07-10 Price Changed $255,000 FMLS
  • 2024-03-29 Price Changed $259,900 GAMLS
  • 2024-03-29 Price Changed $259,900 FMLS
  • 2024-03-13 Relisted FMLS
  • 2024-03-08 Relisted GAMLS
  • 2024-02-15 Listing Removed GAMLS
  • 2024-02-08 Listed $269,900 GAMLS
  • 2024-02-08 Listed $269,900 FMLS
  • 2024-01-04 Sold (Public Records) $125,000 Public Records
  • 2023-11-19 Rental Removed $1,680 RENT.
  • 2023-11-03 Price Changed $1,680 RENT.
  • 2023-10-12 Listed for Rent $1,695 RENT.
  • 2021-09-07 Sold (Public Records) $125,000 Public Records
  • 2021-08-10 Sold (MLS) $125,000 GAMLS
  • 2021-08-10 Sold (MLS) $125,000 FMLS
  • 2021-07-09 Pending GAMLS
  • 2021-07-09 Contingent FMLS
  • 2019-12-27 Sold (Public Records) $1,752,000 Public Records
  • 2017-04-04 Sold (Public Records) $598,400 Public Records
  • 2015-02-27 Sold (Public Records) $150,000 Public Records
  • 2015-02-27 Sold (Public Records) $150,000 Public Records
  • 2013-03-06 Sold (Public Records) $1,840,000 Public Records
  • 2006-08-18 Sold (Public Records) $155,000 Public Records
  • 2003-05-14 Sold (Public Records) $82,000 Public Records
  • 2000-01-11 Sold (Public Records) $55,000 Public Records
  • 1981-11-12 Sold (Public Records) $35,500 Public Records
  • 1981-08-21 Sold (Public Records) $22,100 Public Records

Property tax history

+5.4%/yr

Latest (2025): $3,839 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…