CashFlowRE
Sign in Sign up
1800 Clairmont Lk #711
D Composite 43.38
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 +7.5/30.0
  • 1% rule +5.6/10.0
  • Livability +4.2/5.0
  • Schools +3.4/10.0
  • Rent growth +3.1/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$155,000

1800 Clairmont Lk #711 · North Druid Hills, GA 30033
1 bd · 1.0 ba · 800 sqft · Condo · 146 Days on market
55+ age-restricted Built 1989 Fair condition $194/sqft · 30% below area Est $222k · 30% under $2409/mo HOA · 140% of rent ↓ 8% since listing

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

Listing remarks MLS

Best Buy in the Area!!! Estate situation so priced to sell quickly and estate is motivated to consider all offers! Seventh Floor sought-after top floor home! The sky view opens to "nature galore" with a courtyard, mature trees, flowering gardens. One bedroom/one bath with living/dining combination. The sunroom is a special bonus. Neutral colors, hardwood floors, tiled bath. It is a quite bonus to have an end unit with easy access to the elevators!! This well-cared-for home is vacant so ready for a new resident. The rooms are spacious...large bedroom with double closets. The convenience of the laundry is nearby. An additional storage room is also a plus. Clairmont Place has a helpful receptionist located in the main lobby. Offices, security, meeting rooms, a parlor room, and its outstanding library are available. The large dining room accommodates a fine dining atmosphere. The "Activities Director" offers health classes, games, off-campus trips, etc. There are pre-planned trips to plays, musicals, operas, and concerts for participation in the arts and cultural events. The in-ground "salt-water swimming pool" is very popular. Clairmont Place with its "Annual Bizarre" is a fun event. Restaurants, churches, and shopping are all located close by. The Toco Hills Shopping Center has excellent restaurants, grocery stores, shops. The nearby Historical City of Decatur has a myriad of class A restaurants and specialty shops. The city is known for its vibrant holiday celebrations. The most widely known annual Georgia event is "The Decatur Book Festival". Much to offer at Clairmont Place. The community also has a "salt-water" swimming pool with activities that are very popular. All are welcome and the Estate offers to pay closing costs or can contribute to HOA fees depending on an agreeable offer price.

Key facts

  • $2,409 HOA
  • Garage
  • Pool

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $155k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-3k ($-31k/yr) — negative.
  • Rent doesn't cover operating costs at any purchase price — skip.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate -10.1% vs local median 2.2% in North Druid Hills — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 83/100 on livability (#5 in GA, #882 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A; Watch: cost of living F.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Briar Vista Elementary School (math 24% / reading 34%, grade F, #633 of 1,228 statewide, top 54%, 446 students, 59% FRL); Druid Hills Middle School (math 22% / reading 37%, grade F, #249 of 470 statewide, top 55%, 956 students, 46% FRL); Druid Hills High School (math 12% / reading 22%, grade F, #277 of 424 statewide, top 67%, 1,358 students, 37% FRL) — zoned schools average 47% FRL vs 68% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.2%/yr); 417 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 53d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $140k (47%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; HOA is 140% of rent.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $136,400 (12.0% 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 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  6. 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?
  7. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  8. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  9. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  10. 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?
  11. 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.
  12. 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.
  13. 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
1.11% ✓
Cap rate
-10.10%
Cash-on-cash
-58.55%
DSCR
-1.61
GRM
7.5

CMA / ARV

ARV (median comp)
$221,526
List price
$155,000
Delta
-30.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1800 Clairmont Lake #426 0.00mi 1/1.0 800 (0%) 0mo $155,000 $194 100
1800 Clairmont Lk Unit A204 0.05mi 1/1.0 872 (+9%) 0mo $210,000 $241 82
1501 Clairmont Rd #1216 0.33mi 1/1.0 814 (+2%) 0mo $127,500 $157 81
1800 Clairmont Lk Unit A414 0.00mi 1/1.0 875 (+9%) 4mo $200,000 $229 81
1501 Clairmont Rd #713 0.33mi 1/1.0 828 (+4%) 6mo $143,000 $173 74
1501 Clairmont Rd #1911 0.33mi 1/1.0 723 (-10%) 2mo $123,000 $170 67
1501 Clairmont Rd #1114 0.33mi 1/1.0 723 (-10%) 3mo $122,000 $169 66
583 Emory Oaks Way 0.69mi 1/1.0 953 (+19%) 3mo $165,000 $173 40
1717 N Decatur Rd NE #111 1.25mi 1/1.0 944 (+18%) 1mo $440,000 $466 39
1717 N Decatur Rd NE #309 1.25mi 1/1.0 944 (+18%) 2mo $475,000 $503 39
811 Scott Cir 0.91mi 2/1.0 (+1) 896 (+12%) 5mo $405,000 $452 36
660 Scott Cir 0.85mi 2/1.0 (+1) 917 (+15%) 6mo $390,000 $425 31

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

Projected returns pro-forma

-3.0% appreciation · 2.2% rent growth · sell at horizon

5-year hold
IRR
—
Equity multiple
-3.30×
Total profit
$-186,758
Equity at exit
$23,111
10-year hold
IRR
—
Equity multiple
-7.52×
Total profit
$-369,646
Equity at exit
$13,402

Cash invested: $43,400 (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.

Active competition Active MLS

For sale now
1 active · 1 under contract
Median asking
$155,000 ($214/sqft)
Median days on market
103 d
This list price
lowest-priced of the active set
ARV vs active asking
+29.2% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 30033

Rents YoY
2.2%
Active inventory
417
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,725 high interval (Pro) →
Mortgage (P&I)
−$813
Tax est. 1.5%
−$194 /mo · $2,325/yr
Insurance
−$65
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
−$2,409
Vacancy / Maint / Mgmt
−$362
Net cashflow
$-2,544

Break-even live

Break-even rent $4,945
Max offer price —
Occupancy floor —

Sensitivity live

Price -10% $-2,437 -5% $-2,491 +0% $-2,544 +5% $-2,598 +10% $-2,651
Rent -10% $-2,680 -5% $-2,612 +0% $-2,544 +5% $-2,476 +10% $-2,408
Rate -1.0pp $-2,466 -0.5pp $-2,505 base $-2,544 +0.5pp $-2,584 +1.0pp $-2,625

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

Financing live

Cash to close

Down payment
$38,750
Closing costs
$4,650
Reserves months
—
Total cash needed
—

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
—
Monthly P&I
—
Monthly cashflow
—
DSCR
—
Eligible?
—

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Highland Lake Cir Decatur, GA 1.0–3.0 1.0–2.0 1133 $1,576 $1.39 0d 21 0.14mi
1575 Clairmont Rd Decatur, GA 1.0–2.0 1.0–2.0 935 $1,391 $1.49 0d 7 0.25mi
1501 Clairmont Rd #1210 Decatur, GA 1.0 1.0 814 $2,650 $3.26 124d 1 0.31mi
1501 Clairmont Rd Decatur, GA 1.0–2.0 1.0–2.0 987 $2,150 $2.18 51d 2 0.34mi
1501 Clairmont Rd Decatur, GA 1.0–2.0 1.0–2.0 987 $2,150 $2.18 65d 2 0.34mi
1501 Clairmont Rd Decatur, GA 1.0 1.0 768 $2,200 $2.86 123d 2 0.34mi
1861 Clairmont Rd Unit B512 Decatur, GA 1.0 1.0 800 $2,000 $2.50 56d 1 0.40mi
1861 Clairmont Rd Unit B409 Decatur, GA 1.0 1.0 700 $1,850 $2.64 93d 1 0.40mi
1861 Clairmont Rd Unit A504 Decatur, GA 1.0 1.0 700 $1,850 $2.64 10d 1 0.40mi
1861 Clairmont Rd Unit A105 Decatur, GA 2.0 2.0 1100 $2,450 $2.23 119d 1 0.40mi
1861 Clairmont Rd Unit A119 Decatur, GA 1.0 1.0 700 $1,850 $2.64 52d 1 0.40mi
1130 N Jamestown Rd Decatur, GA 3.0 1.0–2.0 820 $1,566 $1.91 3d 8 0.58mi
2085 Powell Ln Decatur, GA 2.0–3.0 1.0–2.0 1152 $1,250 $1.08 2d 6 0.83mi
759 Houston Mill Rd NE #8 Atlanta, GA 1.0 1.0 741 $1,300 $1.75 71d 1 0.84mi
3421 N Druid Hills Rd Decatur, GA 1.0–2.0 1.0–2.0 945 $2,220 $2.35 47d 9 0.86mi
3421 N Druid Hills Rd Decatur, GA 2.0 1.0–2.0 885 $1,495 $1.69 55d 79 0.86mi
3421 N Druid Hills Rd Decatur, GA 2.0 1.0–2.0 885 $1,529 $1.73 0d 36 0.86mi
757 Houston Mill Rd NE #5 Atlanta, GA 1.0 1.0 741 $1,600 $2.16 184d 1 0.86mi
755 Houston Mill Rd NE #5 Atlanta, GA 1.0 1.0 741 $1,600 $2.16 5d 1 0.88mi
755 Houston Mill Rd NE Atlanta, GA 1.0 1.0 741 $1,650 $2.23 184d 1 0.88mi
2397 Desmond Dr Decatur, GA 2.0 1.0 896 $2,095 $2.34 184d 1 0.89mi
2075 Lavista Rd NE Atlanta, GA 1.0–2.0 1.0–2.0 1050 $1,317 $1.25 2d 10 1.02mi
3471 N Druid Hills Rd Decatur, GA 1.0–3.0 1.0–2.0 1180 $1,503 $1.27 0d 16 1.03mi
451 Durand Dr NE Unit 1A Atlanta, GA 1.0 1.0 550 $995 $1.81 76d 1 1.05mi
451 Durand Dr NE Unit 4 Atlanta, GA 2.0 1.0 1000 $1,495 $1.50 56d 1 1.05mi
3421 N Druid Hills Rd Unit 3425L Decatur, GA 1.0 1.0 680 $2,129 $3.13 18d 1 1.07mi
1020 Scott Blvd Unit B4 Decatur, GA 2.0 2.0 1102 $2,250 $2.04 10d 1 1.12mi
2284 Lavista Rd NE Atlanta, GA 1.0–3.0 1.0–2.0 888 $1,100 $1.24 2d 11 1.13mi
1005 McClelen Way #1005 Decatur, GA 2.0 1.0 1045 $1,700 $1.63 157d 1 1.14mi
1408 Tuxworth Cir Decatur, GA 2.0 2.0 1068 $1,800 $1.69 0d 1 1.14mi
1415 Tuxworth Cir Decatur, GA 2.0 2.0 1068 $1,850 $1.73 184d 1 1.15mi
2284 Lavista Rd Unit 2298 11 Atlanta, GA 1.0 1.0 672 $1,100 $1.64 13d 1 1.15mi
2284 Lavista Rd Unit 2298 11 Atlanta, GA 1.0 1.0 672 $1,100 $1.64 38d 1 1.15mi
2284 Lavista Rd Unit 2298 21 Atlanta, GA 1.0 1.0 576 $1,095 $1.90 153d 1 1.15mi
2284 Lavista Rd Unit 2298 23 Atlanta, GA 1.0 1.0 576 $1,175 $2.04 38d 1 1.15mi
2284 Lavista Rd Unit 2288-02 Atlanta, GA 2.0 1.0 987 $1,425 $1.44 52d 1 1.15mi
2284 Lavista Rd Unit 2288-02 Atlanta, GA 2.0 1.0 987 $1,399 $1.42 38d 1 1.15mi
2284 Lavista Rd Unit 2298 02 Atlanta, GA 1.0 1.0 672 $1,300 $1.93 89d 1 1.15mi
2284 Lavista Rd Unit 2282-01 Atlanta, GA 1.0 1.0 715 $1,350 $1.89 184d 1 1.15mi
1413 Tuxworth Cir Decatur, GA 2.0 2.0 1068 $1,850 $1.73 10d 1 1.15mi

Property features AI

Finance

HOA & community
Monthly association fee (association provides cable TV, electricity, insurance, internet, grounds and structure maintenance, pest control, receptionist, reserve fund, security, sewer, swim, termite, trash, utilities and water)Community of approximately 50 unitsCommunity amenities include lake access, meeting room, storage, sidewalks, street lights, nearby public transport, schools, shopping, trails/greenway and park

Exterior

Parking
Detached parkingLevel drivewayParking lotOpen parking available
Security
Community security included in association services
Utilities
Public water and public sewer220-volt electric serviceCable, electricity, phone and water available
Home design
One-level condominiumAccessible doorsBrick on all four sidesComposition roof
Construction
Condominium ownership
Exterior features
Courtyard and gardenPrivate yardCovered rear patio/porchGas grillOutdoor lightingAbove-ground indoor-accessible poolCommunity spaParty deck dock

Interior

Kitchen
DishwasherElectric cooktop and electric oven/rangeRange hoodSelf-cleaning ovenRefrigeratorStained cabinets with solid surface and other countersOpen concept dining area
Bedrooms
Master bedroom on main levelAdditional bedroom(s) on main level
Flooring
Hardwood floors
Bathrooms
One full bathroom with tub/shower combo
Heating & cooling
Central heating and central airHeat pump and forced airElectric heating componentsCeiling fans
Interior features
Walk-in closetsDouble pane and insulated windows with window treatmentsEnd unit (shared common wall)
Laundry & utility
Main level laundry room / common area laundry in hall

HOA detail $2,409/mo · $28,908/yr condo

Likely covers
waterpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-11-08
    days on market $155,000 Active 146 DOM
  2. 2026-11-07
    days on market $155,000 Active 145 DOM
  3. 2026-11-06
    days on market $155,000 Active 144 DOM
  4. 2026-11-05
    days on market $155,000 Active 143 DOM
  5. 2026-11-04
    days on market $155,000 Active 142 DOM
  6. 2026-11-02
    days on market $155,000 Active 140 DOM
  7. 2026-11-01
    days on market $155,000 Active 139 DOM
  8. 2026-10-31
    days on market $155,000 Active 138 DOM
  9. 2026-10-30
    days on market $155,000 Active 137 DOM
  10. 2026-10-29
    days on market $155,000 Active 136 DOM
  11. 2026-10-28
    days on market $155,000 Active 135 DOM
  12. 2026-10-27
    days on market $155,000 Active 134 DOM
  13. 2026-10-26
    days on market $155,000 Active 133 DOM
  14. 2026-10-26
    days on market $155,000 Active 132 DOM
  15. 2026-10-24
    days on market $155,000 Active 131 DOM
  16. 2026-10-23
    days on market $155,000 Active 130 DOM
  17. 2026-10-22
    days on market $155,000 Active 129 DOM
  18. 2026-10-21
    days on market $155,000 Active 128 DOM
  19. 2026-10-20
    days on market $155,000 Active 127 DOM
  20. 2026-10-19
    days on market $155,000 Active 126 DOM
  21. 2026-10-18
    days on market $155,000 Active 125 DOM
  22. 2026-10-17
    days on market $155,000 Active 124 DOM
  23. 2026-10-16
    days on market $155,000 Active 123 DOM
  24. 2026-10-15
    days on market $155,000 Active 122 DOM
  25. 2026-10-14
    days on market $155,000 Active 121 DOM
  26. 2026-10-13
    days on market $155,000 Active 120 DOM
  27. 2026-10-12
    days on market $155,000 Active 119 DOM
  28. 2026-10-11
    days on market $155,000 Active 118 DOM
  29. 2026-10-10
    days on market $155,000 Active 117 DOM
  30. 2026-10-09
    days on market $155,000 Active 116 DOM
  31. 2026-10-08
    days on market $155,000 Active 115 DOM
  32. 2026-10-07
    days on market $155,000 Active 114 DOM
  33. 2026-10-06
    days on market $155,000 Active 113 DOM
  34. 2026-10-05
    days on market $155,000 Active 112 DOM
  35. 2026-10-04
    days on market $155,000 Active 111 DOM
  36. 2026-10-04
    days on market $155,000 Active 110 DOM
  37. 2026-10-02
    days on market $155,000 Active 109 DOM
  38. 2026-10-01
    days on market $155,000 Active 108 DOM
  39. 2026-09-30
    days on market $155,000 Active 107 DOM
  40. 2026-09-29
    days on market $155,000 Active 106 DOM
  41. 2026-09-28
    days on market $155,000 Active 105 DOM
  42. 2026-09-27
    days on market $155,000 Active 104 DOM
  43. 2026-09-26
    days on market $155,000 Active 103 DOM
  44. 2026-09-25
    days on market $155,000 Active 102 DOM
  45. 2026-09-24
    days on market $155,000 Active 101 DOM
  46. 2026-09-23
    days on market $155,000 Active 100 DOM
  47. 2026-09-22
    days on market $155,000 Active 99 DOM
  48. 2026-09-21
    days on market $155,000 Active 98 DOM
  49. 2026-09-20
    days on market $155,000 Active 97 DOM
  50. 2026-09-19
    days on market $155,000 Active 96 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$20,698
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$5,894
− Repairs & maintenance
−$1,656
− Management
−$1,656
− HOA
−$28,908
− Depreciation
−$4,509
Taxable loss
−$32,931
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,904
After-tax cash flow
$-22,625/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.

Condition & rehab AI · 2 photos

Fair 45/100 Cosmetic rehab Est. rehab $4,000–$12,000 screening

This townhouse requires cosmetic repairs to paint and flooring, but is otherwise in fair condition. Fresh paint and new flooring would significantly boost its resale and rental value.

Repairs flagged

  • Major Paint — Paint is faded and uneven
  • Major Flooring — Hardwood floors appear worn

Value-add opportunities

  • Both Paint — Fresh paint would improve curb appeal and interior aesthetics ↑
  • Both Flooring — New flooring would enhance the home's value and appeal ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Fernbank Elementary School C GA #185/1,228 Nat'l #9,801/41,679 Middle Druid Hills Middle School F GA #249/470 Nat'l #9,020/14,009 High Druid Hills High School F GA #277/424 Nat'l #15,029/17,239

Schools (NCES district)

District
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA
A Composite livability gradescore 83/100

Livability — North Druid Hills

Score
83/100
State rank
#5
US rank
#882

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Druid Hills, GA
County
Dekalb County · 839,977 people
City population
27,022
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
31,310
Household income
$111,616
Rent vs Own
37.4% rent · 62.6% own
Severe rent burden
13% of renters

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 59% Black 14% Asian 13% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2%
Languages at home
80% English-only · Other Indo-European 5% Spanish 5% Chinese 3%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics
—

Price history

-7.9% since first listed
10 events — show timeline
  • 2026-06-13 Price Changed $198,000 FMLS
  • 2026-06-13 Price Changed $198,000 GAMLS
  • 2026-06-13 Price Changed $19,800 FMLS
  • 2026-06-13 Price Changed $194,500 FMLS
  • 2026-06-11 Price Changed $294,900 FMLS
  • 2026-06-11 Listed $294,500 FMLS
  • 2026-06-11 Listed $194,500 GAMLS
  • 2026-05-05 Listing Removed — FMLS
  • 2026-04-14 Price Changed $198,900 FMLS
  • 2025-11-24 Listed $215,000 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…