CashFlowRE
Sign in Sign up
4701 Flat Shoals Rd Unit 59B
C+ Composite 60.47
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 +14.4/30.0
  • Appreciation +10.0/10.0
  • 1% rule +9.9/10.0
  • ARV discount +8.8/15.0
  • Schools +4.5/10.0
  • DSCR +4.4/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0

$124,900

4701 Flat Shoals Rd Unit 59B · Union City, GA 30291
3 bd · 2.5 ba · 1,340 sqft · Condo public records · 163 Days on market
Built 1972 $93/sqft · at area comps Est $129k · at est. $594/mo HOA · 32% of rent

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

Listing remarks MLS

Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 - Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that's perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community's appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

Key facts

  • Gated community
  • Clubhouse
  • Community amenities

Tags

GATED COMMUNITYEASY ACCESS TO HIGHWAYSCOMMUNITY AMENITIESCLUBHOUSEPLAYGROUNDHOA MAINTAINS EXTERIOR

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/2.5-bath condo listed at $125k.

Deal economics

  • At list price, monthly cash flow is $24 ($289/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 5.4% in Union City — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.2%/yr); 174 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $1,866/mo this rent would consume 46% of the median local household income ($48k/yr) (locally 1778% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 2.2% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 163 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • 24 sale attempts since 13y ago; this cycle's ask has dropped $20k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 163 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. Crime grade is D 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.49%
Cap rate
6.52%
Cash-on-cash
0.83%
DSCR
1.04
GRM
5.6

CMA / ARV

ARV (median comp)
$128,698
List price
$124,900
Delta
-2.95%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 2.2% rent growth · sell at horizon

5-year hold
IRR
24.5%
Equity multiple
2.96×
Total profit
$68,457
Equity at exit
$112,520
10-year hold
IRR
21.5%
Equity multiple
6.67×
Total profit
$198,235
Equity at exit
$242,653

Cash invested: $34,972 (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 30291

Home prices YoY
11.1%
Rents YoY
2.2%
Active inventory
174
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,866 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$149 /mo · $1,789/yr
Insurance
$52
HOA
$594
Vacancy / Maint / Mgmt
$392
Net cashflow
$24

Break-even live

Break-even rent $1,836
Max offer price $124,900
Occupancy floor 94%

Sensitivity live

Price -10% $95 -5% $59 +0% $24 +5% $-11 +10% $-47
Rent -10% $-123 -5% $-50 +0% $24 +5% $98 +10% $172
Rate -1.0pp $87 -0.5pp $56 base $24 +0.5pp $-8 +1.0pp $-41

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
$31,225
Closing costs
$3,747
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4701 Flat Shoals Rd Union City, GA 3.0 2.5–3.0 1600 $1,775 $1.11 3d 1 0.15mi
6340 Westbrook Ave Union City, GA 3.0 2.0 1800 $2,100 $1.17 44d 1 0.40mi
4483 Flat Shoals Rd Union City, GA 1.0–2.0 1.0–2.5 957 $1,495 $1.56 44d 1 0.47mi
5400 Oakley Commons Blvd Union City, GA 2.0 2.0 1258 $1,257 $1.00 44d 1 0.47mi
4500 Shannon Blvd Unit 7 Union City, GA 3.0 2.5 1503 $1,750 $1.16 5d 1 0.54mi
5201 Summer Brooke Ct Union City, GA 3.0 2.5 1484 $2,000 $1.35 2d 1 0.58mi
6822 Shannon Pkwy Union City, GA 1.0–2.0 1.0–2.0 868 $1,515 $1.75 0d 4 0.63mi
5150 Oakley Commons Blvd Union City, GA 3.0 2.5 1375 $1,675 $1.22 25d 1 0.65mi
6085 Mallory Rdg #32 Union City, GA 3.0 3.5 1540 $2,300 $1.49 44d 1 0.71mi
3285 Oakley Pl Union City, GA 3.0 2.5 1350 $1,500 $1.11 44d 1 0.74mi
6425 Oakley Rd Union City, GA 1.0–3.0 1.0–2.0 1037 $1,506 $1.45 0d 17 0.76mi
6120 Longino Dr Union City, GA 4.0 2.0 1608 $1,835 $1.14 13d 1 0.76mi
5205 Alexander St Union City, GA 3.0 2.0 1326 $1,681 $1.27 44d 1 0.77mi
5200 Alexander St Union City, GA 3.0 2.0 1221 $1,695 $1.39 44d 1 0.79mi
5207 Dixie Lake Rd Union City, GA 3.0 2.0 1516 $1,950 $1.29 44d 1 0.81mi
6350 Oakley Rd Union City, GA 2.0–3.0 1.0–2.5 1360 $2,315 $1.70 0d 5 0.81mi
4312 Smithgall Ct Union City, GA 3.0 2.5 1433 $2,000 $1.40 19d 1 0.82mi
5140 Highpoint Rd Apt 27 Union City, GA 2.0 2.5 1290 $1,295 $1.00 13d 1 0.93mi
6325 Raymond Ter Union City, GA 2.0 1.0 1624 $1,150 $0.71 44d 1 0.99mi
5950 Stonewall Dr Unit 4 Union City, GA 3.0 1.0 1320 $1,425 $1.08 0d 1 1.01mi
5950 Stonewall Dr Unit 2 Union City, GA 3.0 1.5 1320 $1,495 $1.13 16d 1 1.01mi
6596 Woodwell Dr Union City, GA 3.0 2.5 1804 $2,215 $1.23 13d 1 1.04mi
6150 Mallory Rd Atlanta, GA 3.0 2.0 1681 $1,695 $1.01 12d 1 1.09mi
3791 Shenfield Dr Union City, GA 3.0 2.5 1784 $2,086 $1.17 11d 1 1.10mi
5058 Jonesboro Rd Unit E37 Union City, GA 2.0 1.5 997 $1,395 $1.40 5d 1 1.13mi
5058 Jonesboro Rd Union City, GA 2.0 1.0–1.5 997 $1,395 $1.40 21d 1 1.13mi
6115 Forrest Ave Union City, GA 4.0 2.0 1368 $1,690 $1.24 44d 1 1.20mi
4128 Flat Trl Union City, GA 3.0 2.5 1450 $1,700 $1.17 44d 1 1.20mi
3855 Shenfield Dr Union City, GA 3.0 2.5 1626 $1,895 $1.17 44d 1 1.29mi
3859 Shenfield Dr Union City, GA 4.0 2.5 1850 $2,000 $1.08 6d 1 1.30mi
6225 Shenfield Ln Union City, GA 3.0 2.5 1821 $1,900 $1.04 0d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,195 $1.22 6d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,295 $1.28 25d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,295 $1.28 23d 1 1.34mi
6329 Wellington Dr Union City, GA 4.0 2.5 1227 $1,700 $1.39 0d 1 1.36mi
7000 Goodson Rd #69 Union City, GA 3.0 2.0 960 $1,400 $1.46 44d 1 1.38mi
5480 Sierra Trl Atlanta, GA 3.0 2.5 1400 $1,845 $1.32 44d 1 1.40mi
5616 Union Pointe Dr Union City, GA 2.0 2.5 1387 $1,545 $1.11 44d 1 1.46mi

HOA detail condo

Monthly dues
$594 · $7,128/yr
Likely covers
exterior maint.security
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-21
    days on market $124,900 Active 163 DOM
  2. 2026-06-18
    days on market $124,900 Active 160 DOM
  3. 2026-06-17
    days on market $124,900 Active 159 DOM
  4. 2026-06-16
    days on market $124,900 Active 158 DOM
  5. 2026-06-15
    days on market $124,900 Active 157 DOM
  6. 2026-06-13
    days on market $124,900 Active 155 DOM
  7. 2026-06-09
    days on market $124,900 Active 151 DOM
  8. 2026-06-08
    days on market $124,900 Active 150 DOM
  9. 2026-06-07
    days on market $124,900 Active 149 DOM
  10. 2026-06-04
    days on market $124,900 Active 146 DOM
  11. 2026-06-03
    days on market $124,900 Active 145 DOM
  12. 2026-06-01
    days on market $124,900 Active 143 DOM
  13. 2026-05-31
    days on market $124,900 Active 142 DOM
  14. 2026-04-29
    price $124,900 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  15. 2026-04-29
    price $124,900 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  16. 2026-04-06
    status Price Change 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  17. 2026-04-06
    price $129,900 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  18. 2026-04-06
    status Active 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  19. 2026-04-06
    price $129,900 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  20. 2026-03-31
    historical 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  21. 2026-03-31
    historical 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  22. 2026-03-17
    price $134,999 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  23. 2026-03-16
    price $134,999 1329-char remark
    Show marketing remark (1329 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 - Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that's perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community's appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  24. 2026-02-05
    price $139,900 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  25. 2026-02-05
    price $139,900 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  26. 2026-01-01
    listed $145,000 New 1329-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  27. 2026-01-01
    listed $145,000 Active 1347-char remark
    Show marketing remark (1347 chars)

    Renovated 3BR/2.5BA Condo in Gated Union City Community Welcome to this beautifully renovated 3-bedroom, 2.5-bath condominium located in a secure gated community in Union City. Conveniently situated near I-85 (Exit 66 – Flat Shoals Rd), this home offers quick access to major highways, MARTA transit, shopping, dining, and Hartsfield-Jackson Airport, making commuting and travel easy. The spacious floor plan features a bright and open living area that’s perfect for relaxing or entertaining. The updated interior provides a comfortable layout with three generously sized bedrooms, two full bathrooms, and a convenient half bath for guests. Residents enjoy access to community amenities including a clubhouse and playground, ideal for recreation and social gatherings. The Homeowners Association (HOA) maintains the exterior of the property and common areas, helping preserve the community’s appearance and curb appeal while reducing exterior maintenance responsibilities for homeowners. This property is eligible for Cash, VA, or Non-Conforming loan offers, creating an excellent opportunity for a variety of buyers including first-time homeowners and investors. If you're looking for an affordable, move-in-ready home in a convenient location, this property is a must-see. Schedule your private showing today!

  28. 2025-04-07
    historical
  29. 2025-03-26
    historical $1,600
  30. 2025-02-19
    listed $1,600
  31. 2025-02-12
    listed $145,000 New
  32. 2025-02-08
    historical $1,600
  33. 2025-02-06
    listed $1,600
  34. 2024-09-04
    soldstatus $120,000
  35. 2024-08-20
    soldstatus $120,000 Sold
  36. 2024-08-20
    soldstatus $120,000 Closed
  37. 2024-08-07
    status Under Contract
  38. 2024-06-28
    listed $120,000 New
  39. 2024-06-28
    listed $120,000 Active
  40. 2024-06-14
    historical
  41. 2024-06-14
    historical
  42. 2024-06-13
    status Active
  43. 2024-06-13
    status Back On Market
  44. 2024-06-05
    status Pending
  45. 2024-06-04
    historical Active Under Contract
  46. 2024-06-03
    historical Active Under Contract
  47. 2024-05-18
    price $130,000
  48. 2024-05-16
    price $130,000
  49. 2024-05-05
    status Price Change
  50. 2024-05-05
    price $120,000

ⓘ 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
$1,789 · $149/mo
Projected year-2 tax
$1,789 · $149/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 6/10 Major 7 d/yr ≥104°F today · 20 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
$22,393
− Mortgage interest
−$6,996
− Property taxes
−$1,789
− Insurance
−$624
− Repairs & maintenance
−$1,791
− Management
−$1,791
− HOA
−$7,128
− Depreciation
−$3,633
Taxable loss
−$1,361
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$327
After-tax cash flow
$616/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — Union City

Score
58/100
State rank
#443
US rank
#21281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, GA
County
Fulton County · 1,094,430 people
City population
25,130
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
25,130
Household income
$48,184
Rent vs Own
61.3% rent · 38.7% own
Severe rent burden
1778.0

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 (86%)
Race & ethnicity
Black 86% Hispanic / Latino 7% Two or more races 6% White 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6%

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
▲ 23.98%
Current HPI
239.3471
Rent YoY
▲ 2.20%
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

+190.5% since first listed
70 events — show timeline
  • 2026-04-29 Price Changed $124,900 GAMLS
  • 2026-04-29 Price Changed $124,900 FMLS
  • 2026-04-06 Relisted GAMLS
  • 2026-04-06 Price Changed $129,900 GAMLS
  • 2026-04-06 Relisted FMLS
  • 2026-04-06 Price Changed $129,900 FMLS
  • 2026-03-31 Listing Removed FMLS
  • 2026-03-31 Listing Removed GAMLS
  • 2026-03-17 Price Changed $134,999 FMLS
  • 2026-03-16 Price Changed $134,999 GAMLS
  • 2026-02-05 Price Changed $139,900 GAMLS
  • 2026-02-05 Price Changed $139,900 FMLS
  • 2026-01-01 Listed $145,000 FMLS
  • 2026-01-01 Listed $145,000 GAMLS
  • 2025-04-07 Listing Removed GAMLS
  • 2025-03-26 Rental Removed $1,600 GAMLS
  • 2025-02-19 Listed for Rent $1,600 GAMLS
  • 2025-02-12 Listed $145,000 GAMLS
  • 2025-02-08 Rental Removed $1,600 GAMLS
  • 2025-02-06 Listed for Rent $1,600 GAMLS
  • 2024-09-04 Sold (Public Records) $120,000 Public Records
  • 2024-08-20 Sold (MLS) $120,000 FMLS
  • 2024-08-20 Sold (MLS) $120,000 GAMLS
  • 2024-08-07 Pending GAMLS
  • 2024-06-28 Listed $120,000 FMLS
  • 2024-06-28 Listed $120,000 GAMLS
  • 2024-06-14 Listing Removed GAMLS
  • 2024-06-14 Listing Removed FMLS
  • 2024-06-13 Relisted FMLS
  • 2024-06-13 Relisted GAMLS
  • 2024-06-05 Pending FMLS
  • 2024-06-04 Contingent FMLS
  • 2024-06-03 Contingent GAMLS
  • 2024-05-18 Price Changed $130,000 GAMLS
  • 2024-05-16 Price Changed $130,000 FMLS
  • 2024-05-05 Relisted GAMLS
  • 2024-05-05 Price Changed $120,000 GAMLS
  • 2024-05-05 Relisted FMLS
  • 2024-05-05 Price Changed $120,000 FMLS
  • 2024-04-17 Pending FMLS
  • 2024-04-16 Contingent FMLS
  • 2024-04-14 Pending GAMLS
  • 2024-03-16 Price Changed $129,900 GAMLS
  • 2024-03-16 Price Changed $129,900 FMLS
  • 2024-01-21 Listed $136,900 GAMLS
  • 2024-01-21 Listed $136,900 FMLS
  • 2024-01-15 Listing Removed GAMLS
  • 2024-01-15 Listing Removed FMLS
  • 2023-12-13 Relisted GAMLS
  • 2023-12-13 Relisted FMLS
  • 2023-12-01 Pending FMLS
  • 2023-12-01 Pending GAMLS
  • 2023-12-01 Contingent FMLS
  • 2023-09-08 Price Changed $137,000 GAMLS
  • 2023-09-01 Price Changed $137,000 FMLS
  • 2023-08-05 Relisted GAMLS
  • 2023-08-05 Relisted FMLS
  • 2023-07-27 Delisted GAMLS
  • 2023-07-13 Listed $145,000 GAMLS
  • 2023-07-13 Listed $145,000 FMLS
  • 2023-06-06 Sold (Public Records) $82,000 Public Records
  • 2018-04-01 Listing Removed GAMLS
  • 2017-09-19 Listed $52,900 GAMLS
  • 2013-07-22 Listing Removed GAMLS
  • 2013-06-12 Relisted GAMLS
  • 2013-06-12 Price Changed $270,000 GAMLS
  • 2013-06-11 Pending GAMLS
  • 2013-01-18 Listed $27,000 GAMLS
  • 2005-02-16 Sold (Public Records) $69,800 Public Records
  • 1996-03-29 Sold (Public Records) $43,000 Public Records

Property tax history

+9.7%/yr

Latest (2025): $1,789 · +84.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…