CashFlowRE
Sign in Sign up
244 13th St NE #107
D- Composite 39.7
Why this score? — see what drove the D- grade

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

  • ARV discount +15.0/15.0
  • Cash flow +6.5/30.0
  • 1% rule +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +0.8/10.0
  • Appreciation +0.0/10.0

$219,000

244 13th St NE #107 · Atlanta, GA 30309
1 bd · 1.0 ba · 680 sqft · Condo public records · 76 Days on market
Built 1985 $322/sqft · 20% below area Est $275k · 20% under $510/mo HOA · 24% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

AMAZING NEW PRICE! YOU WON'T FIND ANOTHER CONDO THIS CLOSE TO THE PARK FOR THIS PRICE!! THIS IS A TRUE GEM!! Fantastic FULLY FURNISHED 1 Bedroom/1 Bath condo in the heart of Midtown, JUST STEPS TO PIEDMONT PARK and walkable to the Beltline, High Museum, Colony Square, the Botanical Gardens, wonderful restaurants, and all that Midtown offers! This condo is in immaculate condition since it was used as a Pied a Terre just a few weeks a year...it's so cool, so retro! Literally just bring your toothbrush and move in! Everything else is included with the sale! (Some personal items to be removed...all furniture can be removed if desired.) Step into the classically decorated home that was designed to feel spacious. The Living Room features a gas log fireplace and a bar cabinet nook. The Kitchen has a gas range and features a breakfast bar that is open to the Living Room. The Bedroom is spacious and bright. The Bathroom is accessible from the Bedroom AND the Hallway and includes a spacious open closet and the laundry closet. Colony Park Citihomes II is an amazing and wonderfully maintained boutique condominium community with a proactive and healthy HOA and offers great amenities such as a salt water pool (pool area recently renovated), fitness center/gym, very spacious clubhouse and many more common areas. The Lobby area and Hallways were recently renovated and are beautiful! Also included is a deeded parking space within a gated parking area, a private storage unit, and a common bike storage room. The HOA fee includes all of the mentioned amenities PLUS High Speed Google Fiber Internet, Water, Sewer, Trash and maintenance of the common areas. BONUS: The elevator from the gated parking area provides a 'stepless' entry to the condo -- no stairs! This is a must see and is an opportunity that doesn't come along very often! Don't miss this gem!

Key facts

  • Salt water pool
  • Gas log fireplace
  • Spacious open closet

Tags

STEPS TO PIEDMONT PARKWALKABLE TO THE BELTLINEGAS LOG FIREPLACEBREAKFAST BARSPACIOUS OPEN CLOSETSALT WATER POOL

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 1-bed/1.0-bath condo listed at $219k.

Deal economics

  • At list price, monthly cash flow is $-368 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (29.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $213k (2.6% below list).
  • Recommended offer: $154k (29.7% below list) — sets the bar for cash-flow.
  • Cap rate 4.3% 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: schools C-, 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.
  • Market conditions: Rents rising (+3.1%/yr); 408 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 76 days — a 6% lower offer ($206k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $142k; list at $219k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
  • Climate carrying-cost: moderate wind risk, 25% 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 $153,905 (29.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.97%
Cap rate
4.27%
Cash-on-cash
-7.21%
DSCR
0.68
GRM
8.6

CMA / ARV

ARV (median comp)
$275,305
List price
$219,000
Delta
-20.45%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.09% rent growth · sell at horizon

5-year hold
IRR
-28.4%
Equity multiple
0.05×
Total profit
$-58,399
Equity at exit
$32,654
10-year hold
IRR
-26.4%
Equity multiple
-0.29×
Total profit
$-78,798
Equity at exit
$18,935

Cash invested: $61,320 (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 30309

Rents YoY
3.1%
Active inventory
408
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,134 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$304 /mo · $3,652/yr
Insurance
$91
HOA
$510
Vacancy / Maint / Mgmt
$448
Net cashflow
$-368

Break-even live

Break-even rent $2,600
Max offer price $153,905
Occupancy floor

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

Financing live

Cash to close

Down payment
$54,750
Closing costs
$6,570
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

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

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

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

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

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

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
199 14th St NE Unit 209 Atlanta, GA 1.0 1.0 750 $1,495 $1.99 24d 1 0.05mi
199 14th St NE #812 Atlanta, GA 1.0 533 $1,390 $2.61 24d 1 0.05mi
199 14th St NE #201 Atlanta, GA 1.0 1.0 625 $1,695 $2.71 24d 1 0.05mi
207 13th St NE Atlanta, GA 3.0 1.0–3.5 1645 $3,499 $2.13 8d 14 0.06mi
222 14th St NE Atlanta, GA 2.0 1.0–2.0 858 $2,140 $2.49 2d 10 0.07mi
195 13th St NE Atlanta, GA 2.0 1.0–2.0 804 $2,790 $3.47 2d 14 0.08mi
1200 14th Pl NE Atlanta, GA 1.0 1.0 650 $1,595 $2.45 24d 1 0.10mi
208 12th St NE Unit 102 Atlanta, GA 1.0 1.0 575 $2,250 $3.91 24d 1 0.10mi
208 12th St NE Unit 202 Atlanta, GA 1.0 1.0 575 $2,250 $3.91 18d 1 0.10mi
1081 Juniper St NE Atlanta, GA 3.0 1.0–3.5 1375 $7,290 $5.30 3d 105 0.17mi
1045 Piedmont Ave NE Atlanta, GA 1.0 1.0 698 $1,995 $2.86 4d 3 0.20mi
1020 Piedmont Ave NE Atlanta, GA 2.0 1.0–2.0 1005 $2,950 $2.93 2d 23 0.23mi
1136 Crescent Ave NE Atlanta, GA 1.0 1.0 552 $1,500 $2.72 22d 6 0.26mi
180 10th St NE Atlanta, GA 1.0–3.0 1.0–3.0 1345 $2,095 $1.56 1d 21 0.27mi
250 10th St NE Atlanta, GA 2.0 1.0–2.0 892 $2,290 $2.57 2d 13 0.28mi
77 12th St NE Atlanta, GA 2.0 1.0–2.0 941 $2,613 $2.78 2d 22 0.31mi
1284 Piedmont Ave NE #2 Atlanta, GA 1.0 1.0 640 $1,650 $2.58 8d 1 0.37mi
286 9th St NE Unit 286-03 Atlanta, GA 1.0 1.0 750 $1,650 $2.20 12d 1 0.37mi
286 9th St NE Unit 286-01 Atlanta, GA 1.0 1.0 750 $1,525 $2.03 24d 1 0.37mi
955 Juniper St NE #3228 Atlanta, GA 1.0 1.0 715 $1,750 $2.45 17d 1 0.38mi
940 Piedmont Ave NE Atlanta, GA 1.0 1.0 596 $1,500 $2.51 22d 1 0.40mi
265 9th St NE Atlanta, GA 1.0 1.0 750 $1,545 $2.06 24d 1 0.40mi
1074 Peachtree Walk NE Unit B222 Atlanta, GA 1.0 1.0 730 $1,850 $2.53 8d 1 0.41mi
1074 Peachtree Walk NE Unit B222 Atlanta, GA 1.0 1.0 730 $1,900 $2.60 18d 1 0.41mi
1163 W Peachtree St NW Atlanta, GA 1.0 628 $1,871 $2.98 3d 1 0.42mi
1163 W Peachtree St NE Atlanta, GA 2.0 1.0–2.0 1013 $2,804 $2.77 2d 45 0.43mi
33 11th St NE Atlanta, GA 2.0 1.0–2.0 1148 $3,698 $3.22 2d 28 0.43mi
22 14th St NW Atlanta, GA 3.0 1.0–2.0 1039 $2,539 $2.44 2d 32 0.46mi
923 Peachtree St NE Atlanta, GA 1.0 1.0 732 $2,672 $3.65 8d 2 0.47mi
923 Peachtree St NE Atlanta, GA 1.0 1.0 732 $2,350 $3.21 15d 2 0.47mi
1230 W Peachtree St NW Atlanta, GA 3.0 1.0–2.0 1066 $3,088 $2.90 1d 51 0.50mi
903 Peachtree St NE Atlanta, GA 3.0 1.0–2.5 945 $2,223 $2.35 2d 56 0.51mi
915 W Peachtree St NW Atlanta, GA 2.0 1.0–2.0 1262 $4,122 $3.27 2d 23 0.52mi
1018 W Peachtree St NW Atlanta, GA 3.0 1.0–3.0 1156 $3,444 $2.98 2d 35 0.53mi
1240 W Peachtree St NW Atlanta, GA 2.0 1.0–2.0 1101 $3,454 $3.14 2d 25 0.53mi
95 8th St NW Atlanta, GA 3.0 1.0–2.0 1011 $2,694 $2.66 2d 38 0.53mi
888 Juniper St NE Atlanta, GA 1.0–3.0 1.0–3.0 1439 $2,073 $1.44 3d 25 0.54mi
878 Peachtree St NE #415 Atlanta, GA 1.0 1.0 603 $1,750 $2.90 24d 1 0.55mi
1280 W Peachtree St NW Atlanta, GA 1.0–2.0 1.0–2.0 826 $1,800 $2.18 24d 2 0.55mi
1010 W Peachtree St NW Atlanta, GA 2.0 1.0–2.0 865 $2,620 $3.03 2d 26 0.56mi

HOA detail condo

Monthly dues
$510 · $6,120/yr
Likely covers
watersewertrashgasinternetpoolgymsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 29 events

  1. 2026-06-18
    days on market $219,000 Active 76 DOM
  2. 2026-06-17
    days on market $219,000 Active 75 DOM
  3. 2026-06-16
    days on market $219,000 Active 74 DOM
  4. 2026-06-15
    days on market $219,000 Active 73 DOM
  5. 2026-06-13
    days on market $219,000 Active 71 DOM
  6. 2026-06-13
    days on market $219,000 Active 70 DOM
  7. 2026-06-09
    days on market $219,000 Active 67 DOM
  8. 2026-06-08
    days on market $219,000 Active 66 DOM
  9. 2026-06-07
    days on market $219,000 Active 65 DOM
  10. 2026-06-04
    days on market $219,000 Active 62 DOM
  11. 2026-06-03
    days on market $219,000 Active 61 DOM
  12. 2026-06-02
    days on market $219,000 Active 60 DOM
  13. 2026-06-01
    days on market $219,000 Active 59 DOM
  14. 2026-05-31
    days on market $219,000 Active 58 DOM
  15. 2026-05-05
    price $219,000 1876-char remark
    Show marketing remark (1877 chars)

    AMAZING NEW PRICE! YOU WON'T FIND ANOTHER CONDO THIS CLOSE TO THE PARK FOR THIS PRICE!! THIS IS A TRUE GEM!! Fantastic FULLY FURNISHED 1 Bedroom/1 Bath condo in the heart of Midtown, JUST STEPS TO PIEDMONT PARK and walkable to the Beltline, High Museum, Colony Square, the Botanical Gardens, wonderful restaurants, and all that Midtown offers! This condo is in immaculate condition since it was used as a Pied a Terre just a few weeks a year...it's so cool, so retro! Literally just bring your toothbrush and move in! Everything else is included with the sale! (Some personal items to be removed...all furniture can be removed if desired.) Step into the classically decorated home that was designed to feel spacious. The Living Room features a gas log fireplace and a bar cabinet nook. The Kitchen has a gas range and features a breakfast bar that is open to the Living Room. The Bedroom is spacious and bright. The Bathroom is accessible from the Bedroom AND the Hallway and includes a spacious open closet and the laundry closet. Colony Park Citihomes II is an amazing and wonderfully maintained boutique condominium community with a proactive and healthy HOA and offers great amenities such as a salt water pool (pool area recently renovated), fitness center/gym, very spacious clubhouse and many more common areas. The Lobby area and Hallways were recently renovated and are beautiful! Also included is a deeded parking space within a gated parking area, a private storage unit, and a common bike storage room. The HOA fee includes all of the mentioned amenities PLUS High Speed Google Fiber Internet, Water, Sewer, Trash and maintenance of the common areas. BONUS: The elevator from the gated parking area provides a 'stepless' entry to the condo -- no stairs! This is a must see and is an opportunity that doesn't come along very often! Don't miss this gem!

  16. 2026-05-05
    price $219,000 1877-char remark
    Show marketing remark (1877 chars)

    AMAZING NEW PRICE! YOU WON'T FIND ANOTHER CONDO THIS CLOSE TO THE PARK FOR THIS PRICE!! THIS IS A TRUE GEM!! Fantastic FULLY FURNISHED 1 Bedroom/1 Bath condo in the heart of Midtown, JUST STEPS TO PIEDMONT PARK and walkable to the Beltline, High Museum, Colony Square, the Botanical Gardens, wonderful restaurants, and all that Midtown offers! This condo is in immaculate condition since it was used as a Pied a Terre just a few weeks a year...it's so cool, so retro! Literally just bring your toothbrush and move in! Everything else is included with the sale! (Some personal items to be removed...all furniture can be removed if desired.) Step into the classically decorated home that was designed to feel spacious. The Living Room features a gas log fireplace and a bar cabinet nook. The Kitchen has a gas range and features a breakfast bar that is open to the Living Room. The Bedroom is spacious and bright. The Bathroom is accessible from the Bedroom AND the Hallway and includes a spacious open closet and the laundry closet. Colony Park Citihomes II is an amazing and wonderfully maintained boutique condominium community with a proactive and healthy HOA and offers great amenities such as a salt water pool (pool area recently renovated), fitness center/gym, very spacious clubhouse and many more common areas. The Lobby area and Hallways were recently renovated and are beautiful! Also included is a deeded parking space within a gated parking area, a private storage unit, and a common bike storage room. The HOA fee includes all of the mentioned amenities PLUS High Speed Google Fiber Internet, Water, Sewer, Trash and maintenance of the common areas. BONUS: The elevator from the gated parking area provides a 'stepless' entry to the condo -- no stairs! This is a must see and is an opportunity that doesn't come along very often! Don't miss this gem!

  17. 2026-04-01
    historical
  18. 2026-03-31
    historical
  19. 2026-03-30
    listed $225,000 New 1876-char remark
    Show marketing remark (1877 chars)

    AMAZING NEW PRICE! YOU WON'T FIND ANOTHER CONDO THIS CLOSE TO THE PARK FOR THIS PRICE!! THIS IS A TRUE GEM!! Fantastic FULLY FURNISHED 1 Bedroom/1 Bath condo in the heart of Midtown, JUST STEPS TO PIEDMONT PARK and walkable to the Beltline, High Museum, Colony Square, the Botanical Gardens, wonderful restaurants, and all that Midtown offers! This condo is in immaculate condition since it was used as a Pied a Terre just a few weeks a year...it's so cool, so retro! Literally just bring your toothbrush and move in! Everything else is included with the sale! (Some personal items to be removed...all furniture can be removed if desired.) Step into the classically decorated home that was designed to feel spacious. The Living Room features a gas log fireplace and a bar cabinet nook. The Kitchen has a gas range and features a breakfast bar that is open to the Living Room. The Bedroom is spacious and bright. The Bathroom is accessible from the Bedroom AND the Hallway and includes a spacious open closet and the laundry closet. Colony Park Citihomes II is an amazing and wonderfully maintained boutique condominium community with a proactive and healthy HOA and offers great amenities such as a salt water pool (pool area recently renovated), fitness center/gym, very spacious clubhouse and many more common areas. The Lobby area and Hallways were recently renovated and are beautiful! Also included is a deeded parking space within a gated parking area, a private storage unit, and a common bike storage room. The HOA fee includes all of the mentioned amenities PLUS High Speed Google Fiber Internet, Water, Sewer, Trash and maintenance of the common areas. BONUS: The elevator from the gated parking area provides a 'stepless' entry to the condo -- no stairs! This is a must see and is an opportunity that doesn't come along very often! Don't miss this gem!

  20. 2026-03-30
    listed $225,000 Active 1877-char remark
    Show marketing remark (1877 chars)

    AMAZING NEW PRICE! YOU WON'T FIND ANOTHER CONDO THIS CLOSE TO THE PARK FOR THIS PRICE!! THIS IS A TRUE GEM!! Fantastic FULLY FURNISHED 1 Bedroom/1 Bath condo in the heart of Midtown, JUST STEPS TO PIEDMONT PARK and walkable to the Beltline, High Museum, Colony Square, the Botanical Gardens, wonderful restaurants, and all that Midtown offers! This condo is in immaculate condition since it was used as a Pied a Terre just a few weeks a year...it's so cool, so retro! Literally just bring your toothbrush and move in! Everything else is included with the sale! (Some personal items to be removed...all furniture can be removed if desired.) Step into the classically decorated home that was designed to feel spacious. The Living Room features a gas log fireplace and a bar cabinet nook. The Kitchen has a gas range and features a breakfast bar that is open to the Living Room. The Bedroom is spacious and bright. The Bathroom is accessible from the Bedroom AND the Hallway and includes a spacious open closet and the laundry closet. Colony Park Citihomes II is an amazing and wonderfully maintained boutique condominium community with a proactive and healthy HOA and offers great amenities such as a salt water pool (pool area recently renovated), fitness center/gym, very spacious clubhouse and many more common areas. The Lobby area and Hallways were recently renovated and are beautiful! Also included is a deeded parking space within a gated parking area, a private storage unit, and a common bike storage room. The HOA fee includes all of the mentioned amenities PLUS High Speed Google Fiber Internet, Water, Sewer, Trash and maintenance of the common areas. BONUS: The elevator from the gated parking area provides a 'stepless' entry to the condo -- no stairs! This is a must see and is an opportunity that doesn't come along very often! Don't miss this gem!

  21. 2026-01-26
    price $229,000
  22. 2026-01-26
    price $229,000
  23. 2025-11-19
    price $239,000
  24. 2025-11-19
    price $239,000
  25. 2025-10-14
    price $244,900
  26. 2025-09-19
    listed $250,000 New
  27. 2025-09-19
    listed $250,000 Active
  28. 2008-08-25
    soldstatus $142,000
  29. 1986-07-11
    soldstatus $67,904

ⓘ 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
$3,652 · $304/mo
Projected year-2 tax
$3,652 · $304/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,604
− Mortgage interest
−$12,267
− Property taxes
−$3,652
− Insurance
−$1,095
− Repairs & maintenance
−$2,048
− Management
−$2,048
− HOA
−$6,120
− Depreciation
−$6,371
Taxable loss
−$7,998
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,920
After-tax cash flow
$-2,502/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)
32,479
Household income
$114,072
Rent vs Own
56.3% rent · 43.7% own
Severe rent burden
2135.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 62% Black 14% Asian 9% Hispanic / Latino 8% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Slovak 3% Romanian 2% Lithuanian 2%
Foreign-born
15% · Canada, China, South Korea
Languages at home
83% English-only · Spanish 5% Other Indo-European 4% Chinese 3%

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
▼ -561.75%
Current HPI
156.3796
Rent YoY
▲ 3.09%
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

+222.5% since first listed
15 events — show timeline
  • 2026-05-05 Price Changed $219,000 GAMLS
  • 2026-05-05 Price Changed $219,000 FMLS
  • 2026-04-01 Listing Removed GAMLS
  • 2026-03-31 Listing Removed FMLS
  • 2026-03-30 Listed $225,000 FMLS
  • 2026-03-30 Listed $225,000 GAMLS
  • 2026-01-26 Price Changed $229,000 GAMLS
  • 2026-01-26 Price Changed $229,000 FMLS
  • 2025-11-19 Price Changed $239,000 GAMLS
  • 2025-11-19 Price Changed $239,000 FMLS
  • 2025-10-14 Price Changed $244,900 FMLS
  • 2025-09-19 Listed $250,000 FMLS
  • 2025-09-19 Listed $250,000 GAMLS
  • 2008-08-25 Sold (Public Records) $142,000 Public Records
  • 1986-07-11 Sold (Public Records) $67,904 Public Records

Property tax history

+3.0%/yr

Latest (2025): $3,652 · -17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…