CashFlowRE
Sign in Sign up
730 Winnbrook Dr
D- Composite 38.85
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 +12.7/15.0
  • Cash flow +8.7/30.0
  • Schools +3.7/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$385,000

730 Winnbrook Dr · Dacula, GA 30019
3 bd · 2.5 ba · 2,436 sqft · SingleFamily public records · 33 Days on market
Built 1988 0.61 ac lot $158/sqft · 12% below area Est $435k · 12% under

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

Listing remarks MLS

SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

Key facts

  • Private lot
  • Finished basement
  • Hardwood floors

Tags

FINISHED BASEMENTPRIVATE LOTCOVERED WRAP-AROUND PORCHHARDWOOD FLOORSSUN-FILLED BREAKFAST AREAWHITE CABINETRY

Neighborhood map

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

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath single-family listed at $385k.

Deal economics

  • At list price, monthly cash flow is $-327 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $327k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $277k (28.0% below list).
  • Recommended offer: $277k (28.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 4.0% in Dacula — 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 65/100 on livability (#211 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety D-.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 653 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($373k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 13y 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 $136k; list at $385k implies a 182% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $277,050 (28.0% 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 33 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.72%
Cap rate
5.27%
Cash-on-cash
-3.64%
DSCR
0.84
GRM
11.6

CMA / ARV

ARV (median comp)
$435,305
List price
$385,000
Delta
-11.56%
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
761 Winnbrook Dr 0.07mi 3/2.5 2,487 (+2%) 1mo $419,000 $168 92
257 Collingsworth Trce 0.39mi 4/2.5 (+1) 2,318 (-5%) 2mo $418,000 $180 67
869 Nichols Landing Ln 0.52mi 3/2.0 2,298 (-6%) 6mo $370,000 $161 59
785 Beckenham Walk Dr 0.74mi 4/2.5 (+1) 2,412 (-1%) 4mo $355,500 $147 56
1001 Autumn Glen Ct 0.48mi 3/2.0 2,102 (-14%) 2mo $380,000 $181 50
944 Reap Ln 0.62mi 4/2.5 (+1) 2,582 (+6%) 8mo $419,000 $162 49
2037 Jordan Knoll Ln 0.56mi 4/3.0 (+1) 2,729 (+12%) 2mo $515,990 $189 45
233 Moorland Way NE 0.50mi 4/2.5 (+1) 2,737 (+12%) 9mo $425,000 $155 43
971 Reap Ln 0.66mi 4/2.5 (+1) 2,682 (+10%) 6mo $417,500 $156 42
1522 Reserve Glen Dr 0.74mi 4/3.0 (+1) 2,672 (+10%) 2mo $609,900 $228 41
1221 Jordan Brook Dr 0.58mi 4/3.0 (+1) 2,729 (+12%) 6mo $479,990 $176 40
1231 Jordan Brook Dr 0.60mi 4/3.0 (+1) 2,729 (+12%) 7mo $480,000 $176 39

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 · 4.06% rent growth · sell at horizon

5-year hold
IRR
-21.3%
Equity multiple
0.26×
Total profit
$-80,259
Equity at exit
$57,405
10-year hold
IRR
-12.8%
Equity multiple
0.22×
Total profit
$-84,358
Equity at exit
$33,288

Cash invested: $107,800 (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 30019

Rents YoY
4.1%
Active inventory
653
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,770 high interval (Pro) →
Mortgage (P&I)
$2,019
Tax from tax record
$336 /mo · $4,033/yr
Insurance
$160
HOA
$0
Vacancy / Maint / Mgmt
$582
Net cashflow
$-327

Break-even live

Break-even rent $3,184
Max offer price $327,278
Occupancy floor

Sensitivity live

Price -10% $-109 -5% $-218 +0% $-327 +5% $-436 +10% $-545
Rent -10% $-546 -5% $-436 +0% $-327 +5% $-217 +10% $-108
Rate -1.0pp $-133 -0.5pp $-229 base $-327 +0.5pp $-427 +1.0pp $-528

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
$96,250
Closing costs
$11,550
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2007 Peach Shoals Cir Dacula, GA 4.0 2.5 2428 $2,550 $1.05 44d 1 0.35mi
2187 Peach Shoals Cir Dacula, GA 4.0 2.5 2344 $2,399 $1.02 44d 1 0.40mi
1721 Jordan Brook Dr Lawrenceville, GA 4.0 3.0 2729 $3,500 $1.28 44d 1 0.56mi
1341 Jordan Brook Dr Lawrenceville, GA 4.0 3.0 2784 $2,800 $1.01 6d 1 0.58mi
2455 Beckenham Pl Dacula, GA 4.0 2.5 2458 $2,900 $1.18 18d 1 1.07mi
1418 Dulwich Ct Lawrenceville, GA 4.0 2.0 2756 $2,475 $0.90 12d 1 1.10mi
1392 Weatherbrook Cir Lawrenceville, GA 4.0 2.5 2554 $2,350 $0.92 44d 1 1.15mi
2213 Carlton Chase Rd Dacula, GA 3.0 2.0 1638 $2,100 $1.28 25d 1 1.39mi
2575 Wild Iris Ln Dacula, GA 4.0 2.5 2712 $2,595 $0.96 5d 1 1.44mi
2180 Castle Royale Dr Lawrenceville, GA 4.0 3.0 2322 $2,475 $1.07 21d 1 1.47mi

Listing history 44 events

  1. 2026-05-06
    status Active 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  2. 2026-05-06
    status Back On Market 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  3. 2026-05-05
    historical Active Under Contract 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  4. 2026-05-05
    status Under Contract 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  5. 2026-04-24
    price $385,000 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  6. 2026-04-24
    price $385,000 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  7. 2026-04-16
    price $400,000 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  8. 2026-04-16
    price $400,000 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  9. 2026-04-16
    listed $375,000 New 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  10. 2026-04-16
    listed $375,000 Active 703-char remark
    Show marketing remark (703 chars)

    SPACIOUS 4 BED, 2.5 BATH HOME ON FINISHED BASEMENT *PRIVATE .61 ACRE LOT *COVERED WRAP-AROUND FRONT PORCH *NEW ROOF, GUTTERS AND FLASHING IN 2025 *HARDWOOD FLOORS IN THE FIRESIDE FAMILY ROOM *SUN-FILLED BREAKFAST AREA OVERLOOKS KITCHEN WITH WHITE CABINETRY, CUSTOM BACKSPLASH AND STAINLESS STEEL APPLIANCES *FORMAL LIVING ROOM AND DINING ROOM *UPPER LEVEL PRIMARY SUITE WITH TRAY CEILING *PRIMARY BATH WITH DUAL VANITIES, JETTED CORNER TUB AND LUXURY TILED SHOWER WITH LIGHTED SEATING AREA *TWO SECONDARY BEDROOMS AND A FULL BATH COMPLETE THE UPPER LEVEL *FINISHED, WALK-OUT BASEMENT WITH BEDROOM / FLEX SPACE *DECK WITH STAIRS TO THE FENCED, PRIVATE BACKYARD WTH STORAGE SHED AND SWINGSET *OPTIONAL HOA

  11. 2026-02-18
    historical
  12. 2026-02-18
    historical
  13. 2025-08-20
    listed $395,000 Active
  14. 2025-08-20
    listed $395,000 New
  15. 2015-05-08
    price $136,500
  16. 2014-10-21
    price $136,500
  17. 2014-10-21
    historical
  18. 2014-10-17
    soldstatus $136,500 Sold
  19. 2014-10-17
    soldstatus $136,500 Sold
  20. 2014-10-17
    price $169,900
  21. 2014-09-06
    status Under Contract
  22. 2014-09-06
    status Pending
  23. 2014-09-05
    price $169,900
  24. 2014-07-10
    price $169,900 Reduced
  25. 2014-07-10
    price $169,900
  26. 2014-05-23
    status Back On Market
  27. 2014-05-23
    status Active
  28. 2014-04-22
    status Under Contract
  29. 2014-04-22
    status Pending
  30. 2014-04-11
    listed $179,900 New
  31. 2014-04-11
    listed $179,900 Active
  32. 2014-02-20
    historical
  33. 2014-02-14
    historical
  34. 2014-01-23
    status Active
  35. 2014-01-23
    status Back On Market
  36. 2014-01-15
    status Under Contract
  37. 2014-01-15
    status Pending
  38. 2013-12-20
    listed $174,900 New
  39. 2013-12-20
    listed $174,900 Active
  40. 2013-12-19
    historical
  41. 2013-12-02
    price $174,900 Reduced
  42. 2013-11-14
    price $184,900 Reduced
  43. 2013-09-14
    listed $208,900 New
  44. 2006-08-07
    soldstatus $199,900

ⓘ 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
$4,033 · $336/mo
Projected year-2 tax
$4,033 · $336/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 ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 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
$33,246
− Mortgage interest
−$21,566
− Property taxes
−$4,033
− Insurance
−$1,925
− Repairs & maintenance
−$2,660
− Management
−$2,660
− Depreciation
−$11,200
Taxable loss
−$10,797
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,591
After-tax cash flow
$-1,330/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Dacula

Score
65/100
State rank
#211
US rank
#12728

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
51,162
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
51,162
Household income
$116,583
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
630.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Hispanic 3% Italian 2% Romanian 2%
Foreign-born
16% · Canada, Vietnam, Jamaica
Languages at home
78% English-only · Spanish 10% Other Indo-European 3% French/Haitian/Cajun 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.48%
Current HPI
212.925
Rent YoY
▲ 4.06%
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

+92.6% since first listed
44 events — show timeline
  • 2026-05-06 Relisted FMLS
  • 2026-05-06 Relisted GAMLS
  • 2026-05-05 Contingent FMLS
  • 2026-05-05 Pending GAMLS
  • 2026-04-24 Price Changed $385,000 FMLS
  • 2026-04-24 Price Changed $385,000 GAMLS
  • 2026-04-16 Price Changed $400,000 GAMLS
  • 2026-04-16 Price Changed $400,000 FMLS
  • 2026-04-16 Listed $375,000 FMLS
  • 2026-04-16 Listed $375,000 GAMLS
  • 2026-02-18 Listing Removed GAMLS
  • 2026-02-18 Listing Removed FMLS
  • 2025-08-20 Listed $395,000 GAMLS
  • 2025-08-20 Listed $395,000 FMLS
  • 2015-05-08 Price Changed $136,500 GAMLS
  • 2014-10-21 Price Changed $136,500 FMLS
  • 2014-10-21 Listing Removed FMLS
  • 2014-10-17 Sold (MLS) $136,500 GAMLS
  • 2014-10-17 Price Changed $169,900 FMLS
  • 2014-10-17 Sold (MLS) $136,500 FMLS
  • 2014-09-06 Pending GAMLS
  • 2014-09-06 Pending FMLS
  • 2014-09-05 Price Changed $169,900 GAMLS
  • 2014-07-10 Price Changed $169,900 GAMLS
  • 2014-07-10 Price Changed $169,900 FMLS
  • 2014-05-23 Relisted GAMLS
  • 2014-05-23 Relisted FMLS
  • 2014-04-22 Pending GAMLS
  • 2014-04-22 Pending FMLS
  • 2014-04-11 Listed $179,900 GAMLS
  • 2014-04-11 Listed $179,900 FMLS
  • 2014-02-20 Listing Removed FMLS
  • 2014-02-14 Listing Removed GAMLS
  • 2014-01-23 Relisted FMLS
  • 2014-01-23 Relisted GAMLS
  • 2014-01-15 Pending GAMLS
  • 2014-01-15 Pending FMLS
  • 2013-12-20 Listed $174,900 GAMLS
  • 2013-12-20 Listed $174,900 FMLS
  • 2013-12-19 Listing Removed GAMLS
  • 2013-12-02 Price Changed $174,900 GAMLS
  • 2013-11-14 Price Changed $184,900 GAMLS
  • 2013-09-14 Listed $208,900 GAMLS
  • 2006-08-07 Sold (Public Records) $199,900 Public Records

Property tax history

+3.7%/yr

Latest (2025): $4,033 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…