568 Mcwilliams Rd SE · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- -1.2%
- Equity multiple
- 0.96×
- Total profit
- $-1,878
- Equity at exit
- $22,738
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-03status 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!
-
2026-04-03status 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!
-
2026-03-20price $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!
-
2026-03-20price $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!
-
2026-03-09soldstatus $410,000
-
2026-02-27price $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!
-
2026-02-27price $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!
-
2026-02-05price $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!
-
2026-02-05price $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!
-
2026-01-22$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!
-
2026-01-22$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!
-
2025-12-19historical
-
2025-12-18historical
-
2025-12-06price $175,000
-
2025-12-06price $175,000
-
2025-11-14price $179,900
-
2025-11-14price $179,900
-
2025-10-24price $184,900
-
2025-10-24price $184,900
-
2025-09-04price $195,000
-
2025-09-04price $195,000
-
2025-08-12$197,500 New
-
2025-08-12$197,500 Active
-
2025-08-05historical
-
2025-08-04historical
-
2025-08-01price $197,500
-
2025-08-01price $197,500
-
2025-07-10price $199,900
-
2025-07-10price $199,900
-
2025-06-20price $209,900
-
2025-06-20price $209,900
-
2025-06-04$219,900 New
-
2025-06-04$219,900 Active
-
2025-05-05historical
-
2025-05-05historical
-
2025-02-04$219,900 Active
-
2025-02-04$219,900 New
-
2024-12-11historical
-
2024-12-11historical
-
2024-11-16$219,900 New
-
2024-11-16$219,900 Active
-
2024-11-16historical
-
2024-09-18historical
-
2024-08-21price $219,900
-
2024-08-21price $219,900
-
2024-08-08price $230,000
-
2024-08-08price $230,000
-
2024-08-05soldstatus $125,000
-
2024-07-10price $255,000
-
2024-07-10price $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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+590.0% since first listed76 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%/yrLatest (2025): $3,839 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…