CashFlowRE
Sign in Sign up
6665 Greenbower Ln
B- Composite 66.54
Why this score? — see what drove the B- grade

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

  • Cash flow +18.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • 1% rule +5.6/10.0
  • DSCR +5.6/10.0
  • Schools +4.5/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$194,900

6665 Greenbower Ln · South Fulton, GA 30349
4 bd · 2.5 ba · 2,136 sqft · SingleFamily public records · 119 Days on market
Built 1985 0.41 ac lot $91/sqft · 31% below area Est $283k · 31% under $5/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

Key facts

  • 0.41 acre lot
  • 2 parking spots
  • Built 1985

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 4-bed/2.5-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $168 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $177k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 4.6% in South Fulton — 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: area grade B — 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 25d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 37% 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 $21k of equity ($1k loan paydown + $19k 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 $55k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $71k; list at $195k implies a 174% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,359 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.06%
Cap rate
7.33%
Cash-on-cash
3.70%
DSCR
1.16
GRM
7.9

CMA / ARV

ARV (median comp)
$283,392
List price
$194,900
Delta
-31.23%
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
510 Caris Brook Ct 0.18mi 4/2.0 2,116 (-1%) 14mo $239,500 $113 76
6625 Peppermill Ln 0.19mi 4/3.0 1,906 (-11%) 12mo $275,000 $144 61
2660 Ashley Downs Ln 0.45mi 4/2.5 2,002 (-6%) 9mo $285,000 $142 61
2906 Forestside Ln 0.38mi 3/2.0 (-1) 2,088 (-2%) 14mo $165,000 $79 59
6645 Peppermill Ln 0.18mi 4/3.0 1,900 (-11%) 16mo $305,000 $161 58
3065 Keenan Rd 0.61mi 4/2.5 2,269 (+6%) 5mo $265,000 $117 57
6725 Greenbower Ln S 0.11mi 3/3.0 (-1) 1,908 (-11%) 17mo $300,000 $157 56
315 Marley Dr 0.29mi 3/2.5 (-1) 2,358 (+10%) 10mo $208,900 $89 56
6616 Pamplona Pl 0.74mi 4/2.5 2,024 (-5%) 3mo $265,000 $131 54
7108 Tanger Blvd 0.75mi 3/2.5 (-1) 2,112 (-1%) 15mo $290,000 $137 46
6386 Beaver Creek Trl 0.73mi 4/2.5 2,278 (+7%) 18mo $340,000 $149 40
100 Rimel Ln 0.63mi 3/2.0 (-1) 1,820 (-15%) 1mo $155,000 $85 38

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
26.2%
Equity multiple
3.07×
Total profit
$112,793
Equity at exit
$175,581
10-year hold
IRR
22.4%
Equity multiple
6.79×
Total profit
$316,142
Equity at exit
$378,648

Cash invested: $54,572 (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
7.9×

Monthly cashflow live

Estimated rent
$2,068 high interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$357 /mo · $4,282/yr
Insurance
$81
HOA
$5
Vacancy / Maint / Mgmt
$434
Net cashflow
$168

Break-even live

Break-even rent $1,855
Max offer price $194,900
Occupancy floor 87%

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
$48,725
Closing costs
$5,847
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
336 Rocky Springs Ct Atlanta, GA 4.0 2.0 1900 $1,450 $0.76 24d 1 0.36mi
3206 Pine Tree Trl Unit 15C Atlanta, GA 3.0 2.5 1466 $1,950 $1.33 4d 1 0.46mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 13d 1 0.52mi
2667 Rocky Ct Atlanta, GA 3.0 2.5 1432 $2,200 $1.54 44d 1 0.63mi
3325 Valley Bend Rd Atlanta, GA 4.0 2.0 2000 $1,995 $1.00 17d 1 0.71mi
3325 Valley Bend Rd Atlanta, GA 4.0 2.0 2000 $1,995 $1.00 5d 1 0.71mi
7045 Birling Dr Atlanta, GA 4.0 3.0 1488 $1,765 $1.19 44d 1 0.74mi
2372 Creel Rd Atlanta, GA 4.0 3.0 2579 $2,229 $0.86 3d 1 0.76mi
2529 Wood Bend Ln Riverdale, GA 3.0 2.5 1508 $1,945 $1.29 44d 1 0.79mi
6278 Rockaway Rd Atlanta, GA 3.0 2.5 1524 $2,000 $1.31 44d 1 0.80mi
7156 Tanger Blvd Riverdale, GA 4.0 2.5 1984 $2,229 $1.12 3d 1 0.81mi
2328 Creel Rd Atlanta, GA 4.0 3.0 2100 $1,895 $0.90 44d 1 0.85mi
2590 South Hills Riverdale, GA 3.0 2.5 1850 $2,005 $1.08 13d 1 0.86mi
2373 Bigwood Trl Atlanta, GA 3.0 2.5 1566 $1,845 $1.18 24d 1 0.87mi
2625 Carolina Rdg Riverdale, GA 4.0 2.5 1936 $2,125 $1.10 21d 1 0.88mi
2722 South Hills Riverdale, GA 3.0 2.5 1722 $2,200 $1.28 5d 1 0.89mi
2285 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $1,740 $1.10 2d 1 0.90mi
6368 Olmadison Pl Atlanta, GA 3.0 2.5 1428 $1,656 $1.16 11d 1 0.91mi
6370 Olmadison Pl Atlanta, GA 3.0 2.5 1440 $1,795 $1.25 44d 1 0.91mi
6870 Old Bethsaida Way Riverdale, GA 4.0 2.5 1916 $1,973 $1.03 44d 1 0.91mi
6575 Smoke Ridge Dr Atlanta, GA 4.0 2.0 1808 $1,815 $1.00 44d 1 0.92mi
320 Emerald Green Ct Atlanta, GA 3.0 2.0 1575 $2,050 $1.30 44d 1 0.94mi
2310 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $2,600 $1.65 24d 1 0.95mi
6893 Estepona St Atlanta, GA 4.0 2.5 2724 $2,330 $0.86 5d 1 1.03mi
6500 Connell Rd Atlanta, GA 3.0 2.0 1483 $1,650 $1.11 24d 1 1.06mi
6120 Hemperly Rd Atlanta, GA 4.0 2.5 1770 $2,100 $1.19 4d 1 1.07mi
6120 Hemperly Rd Atlanta, GA 4.0 2.5 1770 $2,100 $1.19 24d 1 1.07mi
325 Pointer Ct Atlanta, GA 3.0 2.0 1474 $1,620 $1.10 5d 1 1.09mi
3240 Devilla Trce South Fulton, GA 4.0 2.0 1616 $1,980 $1.23 44d 1 1.09mi
2560 Foxlair Trl Atlanta, GA 4.0 2.0 1485 $1,795 $1.21 24d 1 1.10mi
6415 El Caudillo Ct Atlanta, GA 3.0 3.0 1498 $2,800 $1.87 4d 1 1.10mi
6078 Oak Bend Ct Riverdale, GA 3.0 2.5 1622 $1,800 $1.11 24d 1 1.14mi
6325 Polar Fox Ct Riverdale, GA 4.0 2.5 2471 $2,445 $0.99 22d 1 1.16mi
2714 Topaz Rd Riverdale, GA 4.0 2.5 2674 $2,401 $0.90 24d 1 1.18mi
6048 Oak Bend Ct Riverdale, GA 3.0 2.5 1500 $1,750 $1.17 22d 1 1.20mi
6027 Oak Bend Ct Riverdale, GA 3.0 2.5 1530 $2,070 $1.35 5d 1 1.22mi
6056 Carriage Ct Atlanta, GA 3.0 2.0 1400 $1,599 $1.14 5d 1 1.23mi
135 Beethoven Ct Riverdale, GA 3.0 2.0 2454 $1,850 $0.75 5d 1 1.26mi
2555 Flat Shoals Rd #401 Atlanta, GA 3.0 2.5 1550 $2,050 $1.32 44d 1 1.27mi
2555 Flat Shoals Rd #404 College Park, GA 3.0 2.5 1408 $1,700 $1.21 24d 1 1.29mi

HOA detail

Monthly dues
$5 · $60/yr

Listing history 20 events

  1. 2026-06-18
    days on market $194,900 Active 119 DOM
  2. 2026-06-17
    days on market $194,900 Active 118 DOM
  3. 2026-06-16
    days on market $194,900 Active 117 DOM
  4. 2026-06-15
    statusdays on market $194,900 Active 116 DOM
  5. 2026-06-13
    pricestatusdays on market $194,900 Price Change 114 DOM
  6. 2026-06-09
    days on market $209,900 Active 110 DOM
  7. 2026-06-08
    days on market $209,900 Active 109 DOM
  8. 2026-06-07
    days on market $209,900 Active 108 DOM
  9. 2026-06-04
    days on market $209,900 Active 105 DOM
  10. 2026-06-03
    days on market $209,900 Active 104 DOM
  11. 2026-06-01
    days on market $209,900 Active 102 DOM
  12. 2026-05-31
    days on market $209,900 Active 101 DOM
  13. 2026-05-09
    price $209,900 468-char remark
    Show marketing remark (468 chars)

    Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

  14. 2026-04-10
    status Price Change 468-char remark
    Show marketing remark (468 chars)

    Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

  15. 2026-04-10
    price $219,900 468-char remark
    Show marketing remark (468 chars)

    Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

  16. 2026-03-26
    historical Active Under Contract 468-char remark
    Show marketing remark (468 chars)

    Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

  17. 2026-02-19
    listed $224,900 New 468-char remark
    Show marketing remark (468 chars)

    Welcome to 6665 Greenbower Ln in College Park! This well-maintained, single-story home features 4 bedrooms and 2 full baths, offering comfortable and functional living all on one level. The home boasts a spacious layout with inviting living areas, generously sized bedrooms, and a practical kitchen ideal for everyday living and entertaining. Pride of ownership shows throughout, making this property truly move-in ready. There is a voluntary HOA , annual fee is 60.00

  18. 1998-11-25
    soldstatus $71,200
  19. 1998-03-04
    soldstatus $59,100
  20. 1984-09-12
    soldstatus $59,000

ⓘ 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
$4,282 · $357/mo
Projected year-2 tax
$4,282 · $357/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 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥105°F today · 19 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
$24,811
− Mortgage interest
−$10,917
− Property taxes
−$4,282
− Insurance
−$974
− Repairs & maintenance
−$1,985
− Management
−$1,985
− HOA
−$60
− Depreciation
−$5,670
Taxable loss
−$1,062
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$255
After-tax cash flow
$2,275/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

+255.8% since first listed
8 events — show timeline
  • 2026-05-09 Price Changed $209,900 GAMLS
  • 2026-04-10 Relisted GAMLS
  • 2026-04-10 Price Changed $219,900 GAMLS
  • 2026-03-26 Contingent GAMLS
  • 2026-02-19 Listed $224,900 GAMLS
  • 1998-11-25 Sold (Public Records) $71,200 Public Records
  • 1998-03-04 Sold (Public Records) $59,100 Public Records
  • 1984-09-12 Sold (Public Records) $59,000 Public Records

Property tax history

+6.9%/yr

Latest (2025): $4,282 · +40.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…