CashFlowRE
Sign in Sign up
3140 Delowe Dr
D+ Composite 49.3
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 +13.2/30.0
  • Schools +4.5/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

3140 Delowe Dr · East Point, GA 30344
2 bd · 1.0 ba · 954 sqft · SingleFamily public records · 196 Days on market
Built 1950 9,766 sqft lot $157/sqft · 21% below area Est $233k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

Key facts

  • Sliding barn door
  • Back deck
  • Granite countertops

Tags

GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVATE ENSUITEFLOOR TO CEILING TILED SHOWERSLIDING BARN DOORBACK DECK

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 2-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-701/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (6.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $130k (13.3% below list).
  • Recommended offer: $130k (13.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 5.1% in East Point — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#72 in GA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • 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 rising (+1.4%/yr); 283 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 9y ago; this cycle's ask is 12400% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $124k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,116 (13.3% 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 196 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.87%
Cap rate
6.27%
Cash-on-cash
-0.08%
DSCR
1.00
GRM
9.6

CMA / ARV

ARV (median comp)
$233,407
List price
$150,000
Delta
-35.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3115 Cloverhurst Dr 0.11mi 3/1.0 (+1) 906 (-5%) 16mo $232,000 $256 68
3063 Mckenzie Rd 0.53mi 3/1.0 (+1) 936 (-2%) 9mo $139,000 $149 60
3083 Mckenzie Rd 0.54mi 3/1.0 (+1) 1,023 (+7%) 9mo $162,000 $158 50
3122 Semmes St 0.59mi 3/1.0 (+1) 1,002 (+5%) 17mo $155,000 $155 45
2875 Jones St 0.68mi 2/1.0 904 (-5%) 18mo $170,000 $188 44
2116 Ben Hill Rd 0.24mi 3/2.0 (+1) 1,092 (+14%) 18mo $142,000 $130 41
1882 Dorsey Ave 0.70mi 2/1.0 1,028 (+8%) 20mo $235,000 $229 38
2321 Ben Hill Rd 0.65mi 3/2.0 (+1) 1,079 (+13%) 14mo $160,000 $148 27

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 · 1.35% rent growth · sell at horizon

5-year hold
IRR
-21.0%
Equity multiple
0.28×
Total profit
$-30,104
Equity at exit
$22,365
10-year hold
IRR
-18.8%
Equity multiple
0.07×
Total profit
$-39,239
Equity at exit
$12,969

Cash invested: $42,000 (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 30344

Home prices YoY
-31.0%
Rents YoY
1.4%
Active inventory
283
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,301 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$182 /mo · $2,180/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$-58

Break-even live

Break-even rent $1,375
Max offer price $139,676
Occupancy floor 99%

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

Financing live

Cash to close

Down payment
$37,500
Closing costs
$4,500
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
3072 Washington Rd Atlanta, GA 1.0 1.0 637 $949 $1.49 43d 1 0.13mi
3100 Larose St Atlanta, GA 3.0 1.0 1121 $1,600 $1.43 43d 1 0.22mi
3128 Chateau Blvd East Point, GA 1.0 1.0 900 $1,295 $1.44 24d 1 0.28mi
3128 Chateau Blvd East Point, GA 1.0–2.0 1.0 1000 $1,395 $1.40 15d 12 0.28mi
3198 Washington Rd Atlanta, GA 2.0 1.5 1000 $1,500 $1.50 43d 1 0.33mi
1940 Dunlap Ave Atlanta, GA 1.0 1.0 950 $750 $0.79 43d 1 0.34mi
1910 Center Ave Atlanta, GA 2.0 1.0 800 $1,300 $1.62 43d 1 0.38mi
3030 Remington St Atlanta, GA 3.0 1.0 1100 $1,200 $1.09 24d 1 0.40mi
1907 Lyle Ave Atlanta, GA 2.0 1.0 736 $1,300 $1.77 43d 1 0.45mi
2956 8th St Atlanta, GA 1.0 1.0 1000 $750 $0.75 15d 1 0.48mi
3300 College St Unit 5 College Park, GA 2.0 1.0 760 $975 $1.28 2d 1 0.50mi
2977 Pearl St Unit 2 Atlanta, GA 2.0 1.0 800 $1,390 $1.74 1d 1 0.51mi
3207 McKenzie Rd Unit 3227 East Point, GA 2.0 1.0 800 $1,395 $1.74 43d 1 0.51mi
3207 McKenzie Rd Unit 3211 East Point, GA 2.0 1.0 800 $1,195 $1.49 43d 1 0.51mi
3207 McKenzie Rd Unit 3213 East Point, GA 2.0 1.0 800 $1,195 $1.49 24d 1 0.51mi
2982 Pearl St Unit LEFT SIDE East Point, GA 2.0 1.0 676 $1,125 $1.66 43d 1 0.53mi
1836 Dunlap Ave Apt 90 Atlanta, GA 2.0 1.5 1030 $1,150 $1.12 24d 1 0.53mi
1915 Walker Ave College Park, GA 1.0 1.0 900 $1,450 $1.61 43d 1 0.56mi
1818 Vesta Ave Atlanta, GA 1.0–2.0 1.0 811 $1,450 $1.79 43d 5 0.57mi
3445 Almand Dr Atlanta, GA 2.0 2.0 1018 $1,700 $1.67 20d 1 0.59mi
3045 Semmes St Atlanta, GA 2.0 1.5 1000 $1,400 $1.40 43d 3 0.60mi
2040 Cambridge Ave Atlanta, GA 1.0 1.0 900 $1,400 $1.56 22d 1 0.60mi
1804 Lyle Ave Unit 4 College Park, GA 2.0 1.5 900 $1,350 $1.50 43d 1 0.64mi
2414 Stone Rd Atlanta, GA 1.0 1.0–1.5 956 $927 $0.97 2d 4 0.65mi
2420 Heaton Dr Atlanta, GA 1.0–3.0 1.5–2.0 1103 $1,422 $1.29 43d 1 0.66mi
3203 E Point St Apt 4 Atlanta, GA 2.0 1.0 800 $1,350 $1.69 10d 1 0.68mi
3203 E Point St Apt 4 Atlanta, GA 2.0 1.0 800 $1,350 $1.69 24d 1 0.68mi
2997 Park St Unit 3 Atlanta, GA 2.0 1.5 860 $1,499 $1.74 43d 1 0.68mi
2997 Park St Unit 2 Atlanta, GA 2.0 1.5 860 $1,549 $1.80 5d 1 0.68mi
3193 E Point St Unit 4 Atlanta, GA 2.0 1.0 800 $1,350 $1.69 20d 1 0.69mi
3193 E Point St Unit 4 Atlanta, GA 2.0 1.0 800 $1,350 $1.69 10d 1 0.69mi
1923 Thompson Ave Unit 2 East Point, GA 1.0 1.0 1047 $1,000 $0.96 12d 1 0.75mi
1923 Thompson Ave Unit 2 East Point, GA 1.0 1.0 1047 $1,000 $0.96 43d 1 0.75mi
2756 Plantation Dr Atlanta, GA 3.0 2.0 1119 $1,950 $1.74 20d 1 0.76mi
3100 E Point St Atlanta, GA 2.0 1.0 850 $1,224 $1.44 5d 3 0.78mi
3526 Conley St College Park, GA 3.0 1.0 952 $1,425 $1.50 24d 1 0.79mi
3250 Dodson Drive Connector Unit 3250-18 East Point, GA 1.0 1.0 700 $1,199 $1.71 24d 1 0.82mi
3250 Dodson Drive Connector Unit 3250-08 East Point, GA 1.0 1.0 700 $1,150 $1.64 24d 1 0.82mi
3250 Dodson Drive Connector Unit 3250-17 East Point, GA 1.0 1.0 700 $1,295 $1.85 24d 1 0.82mi
2874 Cheney St Atlanta, GA 2.0 1.0 900 $1,300 $1.44 43d 1 0.83mi

Listing history 50 events

  1. 2026-04-02
    historical $1,200
  2. 2026-03-24
    listed $1,200
  3. 2026-03-06
    price $150,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  4. 2026-03-06
    price $150,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  5. 2026-03-06
    status Back On Market 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  6. 2026-03-06
    status Active 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  7. 2026-02-13
    status Pending 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  8. 2026-02-13
    status Under Contract 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  9. 2026-01-09
    price $187,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  10. 2026-01-09
    price $187,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  11. 2025-12-05
    price $191,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  12. 2025-12-05
    price $191,000 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  13. 2025-10-24
    listed $193,000 New 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  14. 2025-10-24
    listed $193,000 Active 575-char remark
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  15. 2025-10-24
    historical
    Show marketing remark (575 chars)

    3-bedroom, 2-bath ranch home in East Point offers stylish finishes and an open floor plan perfect for modern living. The kitchen features granite countertops, stainless steel appliances, and a counter-to-ceiling subway tile backsplash. A private ensuite in the primary bedroom includes a floor-to-ceiling tiled shower and a sliding barn door for added charm. Enjoy outdoor entertaining on the back deck overlooking a level, fenced backyard. Located less than five minutes from downtown East Point - Ideal for investors, cash or hard money only due to previous termite damage.

  16. 2025-10-23
    historical
  17. 2025-10-03
    price $197,000
  18. 2025-10-03
    price $197,000
  19. 2025-09-12
    price $203,000
  20. 2025-09-12
    price $203,000
  21. 2025-08-29
    price $209,000
  22. 2025-08-29
    price $209,000
  23. 2025-08-15
    price $213,000
  24. 2025-08-15
    price $213,000
  25. 2025-08-01
    price $220,000
  26. 2025-08-01
    price $220,000
  27. 2025-07-18
    price $225,000
  28. 2025-07-18
    price $225,000
  29. 2025-07-11
    price $232,000
  30. 2025-07-11
    price $232,000
  31. 2025-07-02
    price $239,000
  32. 2025-07-02
    price $239,000
  33. 2025-06-20
    price $252,000
  34. 2025-06-20
    price $252,000
  35. 2025-06-13
    price $260,000
  36. 2025-06-13
    price $260,000
  37. 2025-05-30
    price $274,000
  38. 2025-05-30
    price $274,000
  39. 2025-05-16
    price $281,000
  40. 2025-05-16
    price $281,000
  41. 2025-05-01
    listed $294,000 Active
  42. 2025-05-01
    listed $294,000 New
  43. 2024-03-28
    historical $1,375
  44. 2024-03-26
    historical $1,375
  45. 2024-03-09
    listed $1,375
  46. 2024-03-09
    listed $1,375
  47. 2024-03-04
    historical $1,375
  48. 2024-03-02
    historical $1,375
  49. 2024-02-21
    listed $1,375
  50. 2024-02-21
    listed $1,375

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

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,180 · $182/mo
Projected year-2 tax
$2,180 · $182/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 7/10 Severe FEMA zone X (unshaded) · 76% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 6 d/yr ≥103°F today · 16 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 · 3 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
$15,614
− Mortgage interest
−$8,402
− Property taxes
−$2,180
− Insurance
−$1,416
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$4,364
Taxable loss
−$3,247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$779
After-tax cash flow
$78/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 — East Point

Score
72/100
State rank
#72
US rank
#6314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Point, GA
County
Fulton County · 1,094,430 people
City population
35,456
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,456
Household income
$68,380
Rent vs Own
56.9% rent · 43.1% own
Severe rent burden
2226.0

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 (74%)
Race & ethnicity
Black 74% White 11% Hispanic / Latino 11% Two or more races 6%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Italian 1% Swiss 1% Russian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
87% English-only · Spanish 9% Other Indo-European 1% German/W. Germanic 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
▼ -113.15%
Current HPI
251.7916
Rent YoY
▲ 1.35%
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

-98.2% since first listed
89 events — show timeline
  • 2026-04-02 Rental Removed $1,200 TURBOTENANT
  • 2026-03-24 Listed for Rent $1,200 TURBOTENANT
  • 2026-03-06 Price Changed $150,000 GAMLS
  • 2026-03-06 Price Changed $150,000 FMLS
  • 2026-03-06 Relisted GAMLS
  • 2026-03-06 Relisted FMLS
  • 2026-02-13 Pending FMLS
  • 2026-02-13 Pending GAMLS
  • 2026-01-09 Price Changed $187,000 FMLS
  • 2026-01-09 Price Changed $187,000 GAMLS
  • 2025-12-05 Price Changed $191,000 GAMLS
  • 2025-12-05 Price Changed $191,000 FMLS
  • 2025-10-24 Listing Removed FMLS
  • 2025-10-24 Listed $193,000 FMLS
  • 2025-10-24 Listed $193,000 GAMLS
  • 2025-10-23 Listing Removed GAMLS
  • 2025-10-03 Price Changed $197,000 FMLS
  • 2025-10-03 Price Changed $197,000 GAMLS
  • 2025-09-12 Price Changed $203,000 FMLS
  • 2025-09-12 Price Changed $203,000 GAMLS
  • 2025-08-29 Price Changed $209,000 GAMLS
  • 2025-08-29 Price Changed $209,000 FMLS
  • 2025-08-15 Price Changed $213,000 GAMLS
  • 2025-08-15 Price Changed $213,000 FMLS
  • 2025-08-01 Price Changed $220,000 GAMLS
  • 2025-08-01 Price Changed $220,000 FMLS
  • 2025-07-18 Price Changed $225,000 GAMLS
  • 2025-07-18 Price Changed $225,000 FMLS
  • 2025-07-11 Price Changed $232,000 FMLS
  • 2025-07-11 Price Changed $232,000 GAMLS
  • 2025-07-02 Price Changed $239,000 FMLS
  • 2025-07-02 Price Changed $239,000 GAMLS
  • 2025-06-20 Price Changed $252,000 FMLS
  • 2025-06-20 Price Changed $252,000 GAMLS
  • 2025-06-13 Price Changed $260,000 GAMLS
  • 2025-06-13 Price Changed $260,000 FMLS
  • 2025-05-30 Price Changed $274,000 FMLS
  • 2025-05-30 Price Changed $274,000 GAMLS
  • 2025-05-16 Price Changed $281,000 FMLS
  • 2025-05-16 Price Changed $281,000 GAMLS
  • 2025-05-01 Listed $294,000 GAMLS
  • 2025-05-01 Listed $294,000 FMLS
  • 2024-03-28 Rental Removed $1,375 RENT.
  • 2024-03-26 Rental Removed $1,375 RENTLY
  • 2024-03-09 Listed for Rent $1,375 RENTLY
  • 2024-03-09 Listed for Rent $1,375 RENT.
  • 2024-03-04 Rental Removed $1,375 RENTLY
  • 2024-03-02 Rental Removed $1,375 RENT.
  • 2024-02-21 Listed for Rent $1,375 RENT.
  • 2024-02-21 Listed for Rent $1,375 RENTLY
  • 2024-01-24 Rental Removed $1,375 RENTLY
  • 2024-01-23 Rental Removed $1,375 RENT.
  • 2024-01-20 Price Changed $1,375 RENTLY
  • 2024-01-17 Price Changed $1,375 RENT.
  • 2024-01-13 Price Changed $1,425 RENTLY
  • 2024-01-10 Price Changed $1,495 RENTLY
  • 2024-01-09 Price Changed $1,495 RENT.
  • 2024-01-04 Price Changed $1,560 RENTLY
  • 2024-01-04 Price Changed $1,560 RENT.
  • 2023-12-28 Price Changed $1,640 RENTLY
  • 2023-12-28 Price Changed $1,640 RENT.
  • 2023-12-25 Price Changed $1,725 RENTLY
  • 2023-12-23 Price Changed $1,725 RENT.
  • 2023-12-21 Price Changed $1,775 RENTLY
  • 2023-12-19 Price Changed $1,775 RENT.
  • 2023-12-15 Price Changed $1,845 RENTLY
  • 2023-12-14 Price Changed $1,845 RENT.
  • 2023-12-14 Listed for Rent $1,925 RENTLY
  • 2023-12-13 Listed for Rent RENT.
  • 2017-09-22 Sold (Public Records) $123,900 Public Records
  • 2017-09-18 Sold (MLS) $123,900 GAMLS
  • 2017-09-15 Sold (MLS) $123,900 FMLS
  • 2017-08-21 Sold (Public Records) $86,700 Public Records
  • 2017-07-24 Pending GAMLS
  • 2017-07-24 Contingent FMLS
  • 2017-07-18 Price Changed $129,900 GAMLS
  • 2017-07-17 Price Changed $129,900 FMLS
  • 2017-07-11 Listed $139,900 GAMLS
  • 2017-07-10 Listed $139,900 FMLS
  • 2017-06-05 Listing Removed GAMLS
  • 2017-05-23 Price Changed $129,900 GAMLS
  • 2017-05-11 Relisted GAMLS
  • 2017-05-11 Pending GAMLS
  • 2017-04-26 Listed $139,900 GAMLS
  • 2017-02-03 Sold (MLS) $40,000 GAMLS
  • 2017-02-03 Sold (MLS) $40,000 FMLS
  • 2016-12-17 Pending GAMLS
  • 2016-12-17 Contingent FMLS
  • 1999-11-18 Sold (Public Records) $65,500 Public Records

Property tax history

+4.9%/yr

Latest (2025): $2,180 · -7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…