CashFlowRE
Sign in Sign up
5726 Southwick Ct SW
C- Composite 51.46
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).

  • ARV discount +11.6/15.0
  • Cash flow +11.4/30.0
  • Appreciation +10.0/10.0
  • Schools +4.5/10.0
  • DSCR +3.3/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$224,000

5726 Southwick Ct SW · South Fulton, GA 30349
3 bd · 1.5 ba · 1,200 sqft · SingleFamily public records · 174 Days on market
Built 1965 0.29 ac lot $187/sqft · 9% below area Est $246k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

Key facts

  • Refinished flooring
  • Shaker cabinets
  • New roof

Tags

NEW WINDOWSREFINISHED FLOORINGNEW ROOFNEW HVAC SYSTEMNEW STAINLESS STEEL APPLIANCESSHAKER CABINETS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.5-bath single-family listed at $224k.

Deal economics

  • At list price, monthly cash flow is $-79 ($-944/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (6.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (20.9% below list).
  • Recommended offer: $177k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.6% in South Fulton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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 flat; 651 active listings in the ZIP; 40 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).
  • This rent runs 32% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $24k of equity ($2k loan paydown + $22k 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 + 0.9% rent growth), your $63k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 174 days — a 12% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 30 sale attempts since 2y ago 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 $185k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,189 (20.9% 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 174 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.79%
Cap rate
5.87%
Cash-on-cash
-1.50%
DSCR
0.93
GRM
10.5

CMA / ARV

ARV (median comp)
$246,273
List price
$224,000
Delta
-9.04%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5530 Old Bill Cook Rd 0.35mi 3/2.0 1,200 (0%) 4mo $40,000 $33 78
5637 Sturbridge Way 0.20mi 3/2.0 1,252 (+4%) 6mo $265,000 $212 76
5840 Old Bill Cook Rd 0.35mi 3/1.0 1,184 (-1%) 7mo $164,000 $139 73
5550 Old Bill Cook Rd 0.32mi 3/1.5 1,308 (+9%) 14mo $160,000 $122 58
5633 Westhill Cir 0.38mi 3/2.0 1,080 (-10%) 23mo $160,000 $148 44
2760 Swansea Ct 0.58mi 4/2.0 (+1) 1,347 (+12%) 2mo $295,900 $220 44
5425 Twin Lakes Dr 0.48mi 3/2.5 1,344 (+12%) 13mo $215,000 $160 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
22.6%
Equity multiple
2.81×
Total profit
$113,389
Equity at exit
$201,797
10-year hold
IRR
19.8%
Equity multiple
6.28×
Total profit
$331,143
Equity at exit
$435,183

Cash invested: $62,720 (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 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
651
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,772 high interval (Pro) →
Mortgage (P&I)
$1,175
Tax from tax record
$210 /mo · $2,525/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$-79

Break-even live

Break-even rent $1,871
Max offer price $210,105
Occupancy floor 99%

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
$56,000
Closing costs
$6,720
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
5712 Westhill Cir Atlanta, GA 4.0 2.0 1441 $1,710 $1.19 3d 1 0.27mi
5645 Deerfield Trl Atlanta, GA 3.0 1.5 1496 $1,495 $1.00 21d 1 0.33mi
5850 Old Bill Cook Rd Atlanta, GA 2.0 1.0 768 $1,450 $1.89 43d 1 0.40mi
2890 Jerome Rd Atlanta, GA 3.0 1.5 1229 $1,761 $1.43 43d 1 0.40mi
5690 Hampton Ct Atlanta, GA 2.0 3.0 1184 $1,495 $1.26 43d 1 0.43mi
5410 Twin Lakes Dr Atlanta, GA 3.0 2.0 1277 $2,040 $1.60 43d 1 0.49mi
5750 Buffington Rd Atlanta, GA 1.0–3.0 1.0–2.0 1142 $1,702 $1.49 1d 19 0.63mi
2865 Spruce Point Rd Atlanta, GA 4.0 2.0 1050 $1,910 $1.82 43d 1 0.67mi
6230 Cedar Wood Dr Atlanta, GA 3.0 2.0 1238 $1,694 $1.37 43d 1 0.71mi
5740 Buffington Rd Atlanta, GA 1.0–3.0 1.0–2.5 964 $2,149 $2.23 3d 16 0.72mi
6056 Carriage Ct Atlanta, GA 3.0 2.0 1400 $1,599 $1.14 5d 1 0.76mi
5370 Longmeadow Ln Atlanta, GA 3.0 2.0 1248 $1,600 $1.28 16d 1 0.76mi
5380 Sand Bar Ln Atlanta, GA 3.0 2.0 1361 $1,961 $1.44 3d 1 0.84mi
2500 Pleasant Hill Rd Atlanta, GA 2.0–3.0 1.5–2.5 1405 $1,449 $1.03 24d 2 0.95mi
2710 Dunmoreland Ter Atlanta, GA 3.0 1.0 1198 $1,540 $1.29 43d 1 0.95mi
2555 Flat Shoals Rd #404 College Park, GA 3.0 2.5 1408 $1,700 $1.21 24d 1 0.95mi
3100 Godby Rd Atlanta, GA 1.0–2.0 1.0–2.5 959 $1,395 $1.45 1d 34 1.09mi
3110 Godby Rd Unit 5d College Park, GA 2.0 2.0 1016 $1,150 $1.13 1d 1 1.09mi
3110 Godby Rd Unit 15a College Park, GA 2.0 1.5 1062 $1,150 $1.08 2d 1 1.09mi
6090 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1200 $1,875 $1.56 18d 1 1.09mi
6560 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1309 $1,500 $1.15 21d 1 1.15mi
2883 Windsor Forrest Ct Atlanta, GA 3.0 2.5 1115 $1,895 $1.70 1d 1 1.16mi
2817 Windsor Forrest Ct Atlanta, GA 3.0 2.5 1408 $1,697 $1.21 43d 1 1.24mi
5071 Windsor Forrest Ln Atlanta, GA 3.0 2.5 1303 $1,881 $1.44 12d 1 1.24mi
5515 Scofield Rd Atlanta, GA 3.0 2.0 1109 $1,788 $1.61 10d 1 1.26mi
855 Old Rocky Rd Atlanta, GA 3.0 2.0 1310 $1,710 $1.31 24d 1 1.27mi
3650 Creekview Cir Atlanta, GA 3.0 3.5 1225 $1,689 $1.38 12d 1 1.30mi
6345 Peppermill Ln Atlanta, GA 3.0 2.5 1224 $1,800 $1.47 43d 1 1.32mi
3715 Clearwater Dr Atlanta, GA 4.0 2.0 1482 $4,400 $2.97 43d 1 1.36mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 12d 1 1.36mi
5442 Scofield Rd Atlanta, GA 3.0 1.5 1368 $1,775 $1.30 43d 1 1.37mi
2300 Flat Shoals Rd Unit 2 Riverdale, GA 2.0 3.0 1000 $1,425 $1.43 24d 1 1.39mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 24d 1 1.42mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 43d 1 1.42mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 20d 1 1.42mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 5d 1 1.42mi
6048 Oak Bend Ct Riverdale, GA 3.0 2.5 1500 $1,750 $1.17 21d 1 1.42mi
2592 Rocky Ct Atlanta, GA 2.0 2.5 1424 $2,000 $1.40 43d 1 1.44mi
2667 Rocky Ct Atlanta, GA 3.0 2.5 1432 $2,200 $1.54 43d 1 1.44mi
395 Fox Trail Dr Atlanta, GA 3.0 2.0 1400 $1,980 $1.41 11d 1 1.46mi

Listing history 50 events

  1. 2026-06-18
    days on market $224,000 Active 174 DOM
  2. 2026-06-17
    days on market $224,000 Active 173 DOM
  3. 2026-06-16
    days on market $224,000 Active 172 DOM
  4. 2026-06-15
    days on market $224,000 Active 171 DOM
  5. 2026-06-13
    days on market $224,000 Active 169 DOM
  6. 2026-06-09
    days on market $224,000 Active 165 DOM
  7. 2026-06-08
    days on market $224,000 Active 164 DOM
  8. 2026-06-07
    days on market $224,000 Active 163 DOM
  9. 2026-05-31
    days on market $224,000 Active 160 DOM
  10. 2026-04-13
    status Active 1363-char remark
    Show marketing remark (1363 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

  11. 2026-03-31
    status Back On Market 1352-char remark
    Show marketing remark (1363 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

  12. 2026-03-31
    historical 1363-char remark
    Show marketing remark (1363 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

  13. 2026-03-27
    historical 1352-char remark
    Show marketing remark (1352 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). * Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs - up to $30K+ from ANDP.

  14. 2026-03-24
    price $224,000 1352-char remark
    Show marketing remark (1363 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

  15. 2026-03-24
    price $224,000 1363-char remark
    Show marketing remark (1363 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). • Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs – up to $30K+ from ANDP.

  16. 2025-12-09
    listed $225,000 Active 1363-char remark
    Show marketing remark (1352 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). * Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs - up to $30K+ from ANDP.

  17. 2025-12-09
    listed $225,000 New 1352-char remark
    Show marketing remark (1352 chars)

    Nestled at 5726 Southwick Court SW, Atlanta, GA, this updated home with New Windows, Refinished Flooring, New Roof, New HVAC system, and new Stainless Steel Appliances presents a unique opportunity to experience a relaxed lifestyle within its move-in-ready embrace. The living room, with its refined crown molding, offers a wonderful space to unwind or receive guests, creating an atmosphere of understated elegance and comfort. The kitchen features shaker cabinets that bring a sense of timeless design, complemented by the sophisticated touch of stone countertops and further enhanced by crown molding, presenting an ideal setting for culinary exploration. This residential property provides three bedrooms and one and a half bathroom, encompassing a total of 1200 square feet of living area. Furthermore, the property benefits from a patio area that provides a wonderful setting to relax. Schedule a tour today! FIRST LOOK for Veteran Buyers and 80% AMI Buyers (expires: 1/20/2026). * Homebuyer assistance of up to $15,000.00 for qualified veterans. Homebuyers under 80% AMI are eligible for $30,000.00 of Down Payment Assistance through Atlanta Neighborhood Development Partnership Inc. Homebuyers may be eligible for additional multiple/stacking DPA programs. Homebuyers may be eligible for multiple/stacking DPA programs - up to $30K+ from ANDP.

  18. 2025-09-03
    soldstatus $185,000
  19. 2025-08-28
    soldstatus $185,000 Closed
  20. 2025-08-28
    soldstatus $185,000 Sold
  21. 2025-08-28
    soldstatus $185,000 Closed
  22. 2025-08-27
    historical $1,750
  23. 2025-08-27
    status Under Contract
  24. 2025-08-27
    status Under Contract
  25. 2025-08-21
    status Pending
  26. 2025-08-21
    status Pending
  27. 2025-07-30
    price $1,750
  28. 2025-07-10
    listed $1,900
  29. 2025-06-23
    status Active
  30. 2025-06-23
    status Active
  31. 2025-06-19
    status Pending
  32. 2025-06-19
    status Pending
  33. 2025-05-14
    price $199,900
  34. 2025-05-06
    price $199,900
  35. 2025-05-06
    price $199,900
  36. 2025-05-06
    price $199,900
  37. 2025-04-10
    status Active
  38. 2025-04-08
    status Pending
  39. 2025-04-07
    historical Active Under Contract
  40. 2025-03-24
    price $200,000
  41. 2025-03-24
    price $200,000
  42. 2025-03-24
    price $200,000
  43. 2025-03-04
    status Back On Market
  44. 2025-03-04
    status Back On Market
  45. 2025-03-04
    status Active
  46. 2025-03-04
    status Active
  47. 2025-03-04
    listed $225,000 Active
  48. 2025-03-04
    listed $225,000 New
  49. 2025-03-04
    listed $225,000 New
  50. 2025-03-04
    listed $225,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,525 · $210/mo
Projected year-2 tax
$2,525 · $210/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 ≥105°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
$21,263
− Mortgage interest
−$12,547
− Property taxes
−$2,525
− Insurance
−$1,120
− Repairs & maintenance
−$1,701
− Management
−$1,701
− Depreciation
−$6,516
Taxable loss
−$4,848
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,164
After-tax cash flow
$220/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 — South Fulton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% 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
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
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

+610.0% since first listed
83 events — show timeline
  • 2026-04-13 Relisted FMLS
  • 2026-03-31 Relisted GAMLS
  • 2026-03-31 Listing Removed FMLS
  • 2026-03-27 Listing Removed GAMLS
  • 2026-03-24 Price Changed $224,000 GAMLS
  • 2026-03-24 Price Changed $224,000 FMLS
  • 2025-12-09 Listed $225,000 GAMLS
  • 2025-12-09 Listed $225,000 FMLS
  • 2025-09-03 Sold (Public Records) $185,000 Public Records
  • 2025-08-28 Sold (MLS) $185,000 FMLS
  • 2025-08-28 Sold (MLS) $185,000 GAMLS
  • 2025-08-28 Sold (MLS) $185,000 FMLS
  • 2025-08-27 Rental Removed $1,750 GAMLS
  • 2025-08-27 Pending GAMLS
  • 2025-08-27 Pending GAMLS
  • 2025-08-21 Pending FMLS
  • 2025-08-21 Pending FMLS
  • 2025-07-30 Price Changed $1,750 GAMLS
  • 2025-07-10 Listed for Rent $1,900 GAMLS
  • 2025-06-23 Relisted FMLS
  • 2025-06-23 Relisted FMLS
  • 2025-06-19 Pending FMLS
  • 2025-06-19 Pending FMLS
  • 2025-05-14 Price Changed $199,900 FMLS
  • 2025-05-06 Price Changed $199,900 GAMLS
  • 2025-05-06 Price Changed $199,900 GAMLS
  • 2025-05-06 Price Changed $199,900 FMLS
  • 2025-04-10 Relisted FMLS
  • 2025-04-08 Pending FMLS
  • 2025-04-07 Contingent FMLS
  • 2025-03-24 Price Changed $200,000 FMLS
  • 2025-03-24 Price Changed $200,000 GAMLS
  • 2025-03-24 Price Changed $200,000 FMLS
  • 2025-03-04 Relisted GAMLS
  • 2025-03-04 Relisted GAMLS
  • 2025-03-04 Relisted FMLS
  • 2025-03-04 Relisted FMLS
  • 2025-03-04 Listing Removed FMLS
  • 2025-03-04 Listing Removed FMLS
  • 2025-03-04 Listing Removed GAMLS
  • 2025-03-04 Listing Removed GAMLS
  • 2025-03-04 Listed $225,000 FMLS
  • 2025-03-04 Listed $225,000 GAMLS
  • 2025-03-04 Listed $225,000 GAMLS
  • 2025-03-04 Listed $225,000 FMLS
  • 2025-02-10 Pending FMLS
  • 2025-02-10 Pending FMLS
  • 2025-02-10 Pending GAMLS
  • 2025-02-10 Pending GAMLS
  • 2025-01-08 Listing Removed FMLS
  • 2025-01-08 Listing Removed GAMLS
  • 2025-01-08 Listed $219,900 FMLS
  • 2025-01-08 Listed $219,900 FMLS
  • 2025-01-08 Listed $219,900 GAMLS
  • 2025-01-08 Listed $219,900 GAMLS
  • 2024-12-02 Price Changed $225,000 GAMLS
  • 2024-12-02 Price Changed $225,000 FMLS
  • 2024-11-17 Listed $230,000 FMLS
  • 2024-11-17 Listed $230,000 GAMLS
  • 2024-10-30 Listing Removed FMLS
  • 2024-10-30 Listing Removed GAMLS
  • 2024-10-13 Price Changed $164,900 GAMLS
  • 2024-10-12 Price Changed $164,900 FMLS
  • 2024-10-02 Relisted FMLS
  • 2024-10-02 Relisted GAMLS
  • 2024-09-19 Pending FMLS
  • 2024-09-19 Pending GAMLS
  • 2024-08-21 Listed $165,000 FMLS
  • 2024-08-21 Listed $165,000 GAMLS
  • 2024-07-29 Listing Removed GAMLS
  • 2024-07-26 Listing Removed FMLS
  • 2024-07-09 Price Changed $185,000 GAMLS
  • 2024-07-09 Price Changed $185,000 FMLS
  • 2024-07-08 Relisted GAMLS
  • 2024-07-08 Relisted FMLS
  • 2024-07-05 Contingent GAMLS
  • 2024-07-05 Contingent FMLS
  • 2024-06-24 Listed $195,000 FMLS
  • 2024-06-24 Listed $195,000 GAMLS
  • 2024-06-17 Sold (Public Records) $144,250 Public Records
  • 2005-02-04 Sold (Public Records) $110,000 Public Records
  • 1994-08-10 Sold (Public Records) $60,000 Public Records
  • 1978-01-11 Sold (Public Records) $31,550 Public Records

Property tax history

+5.4%/yr

Latest (2025): $2,525 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…