CashFlowRE
Sign in Sign up
5018 Upper Elm St
C Composite 59.04
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 +15.0/15.0
  • Cash flow +13.5/30.0
  • Appreciation +10.0/10.0
  • Schools +4.5/10.0
  • 1% rule +4.2/10.0
  • DSCR +4.1/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$298,000

5018 Upper Elm St · South Fulton, GA 30349
4 bd · 2.5 ba · 2,780 sqft · SingleFamily public records · 166 Days on market
Built 2004 8,289 sqft lot $107/sqft · 24% below area Est $394k · 24% under $45/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

Key facts

  • Dual walk-in closets
  • Private bath
  • Large island

Tags

OPEN-CONCEPT LAYOUTLARGE ISLANDSTAINLESS STEEL APPLIANCESDUAL WALK-IN CLOSETSPRIVATE BATHFENCED BACKYARD

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 $298k.

Deal economics

  • At list price, monthly cash flow is $11 ($132/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $274k (8.0% below list).
  • Recommended offer: $262k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% 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 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; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,741/mo this rent would consume 49% of the median local household income ($67k/yr) (locally 4258% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k 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 $83k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 166 days — a 12% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 14y ago; this cycle's ask has dropped $57k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $262,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 166 days. Have you received any prior offers? Is the seller open to a 12% 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
0.92%
Cap rate
6.34%
Cash-on-cash
0.16%
DSCR
1.01
GRM
9.1

CMA / ARV

ARV (median comp)
$393,940
List price
$298,000
Delta
-24.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5183 Upper Elm St 0.11mi 5/3.0 (+1) 2,529 (-9%) 10mo $345,000 $136 64
6645 Oak Hill Pass 0.50mi 4/3.0 2,860 (+3%) 13mo $355,900 $124 59
5212 Rosewood Pl 0.64mi 3/2.5 (-1) 2,768 (-0%) 8mo $380,000 $137 58
5212 Rosewood Pl #2 0.64mi 3/2.5 (-1) 2,768 (-0%) 8mo $380,000 $137 58
6540 Muirfield Pt 0.42mi 5/4.0 (+1) 2,620 (-6%) 5mo $400,000 $153 56
546 Jadetree Ln 0.53mi 5/3.5 (+1) 2,886 (+4%) 8mo $349,000 $121 54
5755 Graywind Trl 0.55mi 4/3.5 3,089 (+11%) 4mo $349,900 $113 49
6083 Airedale Dr 0.72mi 5/3.0 (+1) 2,511 (-10%) 4mo $409,990 $163 40
5720 Graywind Trl 0.65mi 4/2.5 3,162 (+14%) 13mo $345,000 $109 36

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
23.7%
Equity multiple
2.89×
Total profit
$157,559
Equity at exit
$268,462
10-year hold
IRR
20.6%
Equity multiple
6.43×
Total profit
$453,304
Equity at exit
$578,948

Cash invested: $83,440 (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
9.1×

Monthly cashflow live

Estimated rent
$2,741 high interval (Pro) →
Mortgage (P&I)
$1,563
Tax from tax record
$423 /mo · $5,071/yr
Insurance
$124
HOA
$45
Vacancy / Maint / Mgmt
$576
Net cashflow
$11

Break-even live

Break-even rent $2,727
Max offer price $298,000
Occupancy floor 95%

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
$74,500
Closing costs
$8,940
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
538 Jadetree Ln Atlanta, GA 5.0 3.0 2576 $2,900 $1.13 1d 1 0.57mi
4407 Sparrow Cir Atlanta, GA 3.0–5.0 2.5–3.0 2055 $2,518 $1.23 1d 10 0.94mi
4095 Robin Cir Atlanta, GA 3.0 2.5 2196 $2,023 $0.92 43d 1 1.03mi
5405 Rosewood Pl Fairburn, GA 5.0 4.0 3405 $4,800 $1.41 43d 1 1.19mi
4551 Derby Loop Fairburn, GA 4.0 2.0 2152 $2,099 $0.98 43d 1 1.32mi
625 Blueangel Dr Atlanta, GA 4.0 2.5 2514 $2,670 $1.06 43d 1 1.44mi

HOA detail

Monthly dues
$45 · $540/yr

Listing history 30 events

  1. 2026-04-14
    status Active 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  2. 2026-04-14
    status Back On Market 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  3. 2025-11-25
    status Under Contract 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  4. 2025-11-25
    status Pending 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  5. 2025-11-05
    status Active 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  6. 2025-11-05
    status Back On Market 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  7. 2025-09-22
    status Under Contract 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  8. 2025-09-22
    status Pending 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  9. 2025-09-12
    price $298,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  10. 2025-09-12
    price $298,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  11. 2025-08-30
    price $304,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  12. 2025-08-30
    price $304,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  13. 2025-07-26
    price $307,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  14. 2025-07-26
    price $307,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  15. 2025-07-11
    price $317,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  16. 2025-07-11
    price $317,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  17. 2025-07-03
    price $327,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  18. 2025-07-03
    price $327,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  19. 2025-06-27
    price $337,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  20. 2025-06-27
    price $337,000 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  21. 2025-06-12
    listed $355,000 New 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  22. 2025-06-12
    listed $355,000 Active 866-char remark
    Show marketing remark (866 chars)

    Welcome to this spacious 4-bedroom, 2.5-bathroom home nestled in the desirable High Grove community. This two-story traditional residence offers an open-concept layout with generous living and dining areas, ideal for entertaining and everyday living. The kitchen features a large island with breakfast bar, stainless steel appliances, and a view into the great room for seamless flow. The oversized primary suite includes dual walk-in closets, tray ceilings, and a private bath with soaking tub and separate shower. Upstairs laundry, vaulted ceilings, and a fenced backyard with patio space add even more convenience and comfort. With over 2,700 square feet and thoughtfully designed interiors, this home is move-in ready and perfectly located with easy access to shopping, dining, and major highways. This home has been virtually staged to illustrate its potential.

  23. 2021-06-16
    soldstatus $19,113,165
  24. 2014-01-14
    soldstatus $110,000
  25. 2013-12-16
    soldstatus $100,000
  26. 2012-07-19
    historical
  27. 2012-07-17
    status Back On Market
  28. 2012-06-12
    historical
  29. 2012-06-06
    listed $105,000 New
  30. 2009-01-05
    soldstatus $104,000

ⓘ 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
$5,071 · $423/mo
Projected year-2 tax
$5,071 · $423/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 6/10 Major 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$32,893
− Mortgage interest
−$16,693
− Property taxes
−$5,071
− Insurance
−$1,490
− Repairs & maintenance
−$2,631
− Management
−$2,631
− HOA
−$540
− Depreciation
−$8,669
Taxable loss
−$4,832
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,160
After-tax cash flow
$1,292/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

+186.5% since first listed
30 events — show timeline
  • 2026-04-14 Relisted FMLS
  • 2026-04-14 Relisted GAMLS
  • 2025-11-25 Pending GAMLS
  • 2025-11-25 Pending FMLS
  • 2025-11-05 Relisted FMLS
  • 2025-11-05 Relisted GAMLS
  • 2025-09-22 Pending GAMLS
  • 2025-09-22 Pending FMLS
  • 2025-09-12 Price Changed $298,000 GAMLS
  • 2025-09-12 Price Changed $298,000 FMLS
  • 2025-08-30 Price Changed $304,000 GAMLS
  • 2025-08-30 Price Changed $304,000 FMLS
  • 2025-07-26 Price Changed $307,000 GAMLS
  • 2025-07-26 Price Changed $307,000 FMLS
  • 2025-07-11 Price Changed $317,000 FMLS
  • 2025-07-11 Price Changed $317,000 GAMLS
  • 2025-07-03 Price Changed $327,000 GAMLS
  • 2025-07-03 Price Changed $327,000 FMLS
  • 2025-06-27 Price Changed $337,000 FMLS
  • 2025-06-27 Price Changed $337,000 GAMLS
  • 2025-06-12 Listed $355,000 FMLS
  • 2025-06-12 Listed $355,000 GAMLS
  • 2021-06-16 Sold (Public Records) $19,113,165 Public Records
  • 2014-01-14 Sold (Public Records) $110,000 Public Records
  • 2013-12-16 Sold (Public Records) $100,000 Public Records
  • 2012-07-19 Listing Removed GAMLS
  • 2012-07-17 Relisted GAMLS
  • 2012-06-12 Listing Removed GAMLS
  • 2012-06-06 Listed $105,000 GAMLS
  • 2009-01-05 Sold (Public Records) $104,000 Public Records

Property tax history

+5.5%/yr

Latest (2025): $5,071 · -17.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…