1807 Sylvan Rd SW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +15.9/30.0
- ARV discount +15.0/15.0
- 1% rule +4.9/10.0
- DSCR +4.9/10.0
- Livability +4.2/5.0
- Rent growth +3.2/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$308,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
Key facts
- 7,501 sq ft lot
- Built 1940
- Listed 301 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $308k.
Deal economics
- At list price, monthly cash flow is $144 ($2k/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 $304k (1.1% below list).
- Recommended offer: $271k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.9% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+2.8%/yr); 452 active listings in the ZIP; 8 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).
- At $3,045/mo this rent would consume 69% of the median local household income ($53k/yr) (locally 1676% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 301 days — a 12% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 17y ago; this cycle's ask has dropped $72k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 301 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 0.99% ✗
- Cap rate
- 6.85%
- Cash-on-cash
- 2.00%
- DSCR
- 1.09
- GRM
- 8.4
CMA / ARV
- ARV (median comp)
- $388,940
- List price
- $308,000
- Delta
- -20.81%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1889 Broadwell St SW | 0.25mi | 5/4.5 | 2,231 (-3%) | 0mo | $387,000 | $173 | 78 |
| 1704 Brewer Blvd SW | 0.26mi | 4/2.0 (-1) | 2,000 (-13%) | 3mo | $390,000 | $195 | 56 |
| 1630 Sylvan Rd SW | 0.34mi | 4/2.0 (-1) | 2,137 (-7%) | 13mo | $399,000 | $187 | 53 |
| 558 Grant St SW | 0.71mi | 5/3.0 | 2,140 (-7%) | 18mo | $238,900 | $112 | 40 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.77% rent growth · sell at horizon
- IRR
- -13.3%
- Equity multiple
- 0.52×
- Total profit
- $-41,325
- Equity at exit
- $45,924
- IRR
- -4.7%
- Equity multiple
- 0.69×
- Total profit
- $-26,543
- Equity at exit
- $26,630
Cash invested: $86,240 (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
ZIP-level market 30310
- Home prices YoY
- -32.8%
- Rents YoY
- 2.8%
- Active inventory
- 452
- Price-to-rent
- 8.4×
Monthly cashflow live
- Estimated rent
- $3,045 high interval (Pro) →
- Mortgage (P&I)
- −$1,615
- Tax from tax record
- −$518 /mo · $6,218/yr
- Insurance
- −$128
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$639
- Net cashflow
- $144
Break-even live
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
- $77,000
- Closing costs
- $9,240
- 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 8 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1005 Birch St SW Atlanta, GA | 4.0 | 2.5 | 1740 | $3,000 | $1.72 | 18d | 1 | 0.14mi |
| 1010 Dill Ave SW Atlanta, GA | 4.0 | 3.0 | 2236 | $2,850 | $1.27 | 24d | 1 | 0.91mi |
| 551 Lynnhaven Dr SW Atlanta, GA | 4.0 | 2.0 | 1597 | $2,450 | $1.53 | 24d | 1 | 1.08mi |
| 1656 Thornton Pl SW Atlanta, GA | 6.0 | 3.0 | 1815 | $3,300 | $1.82 | 24d | 1 | 1.24mi |
| 1452 Lockwood Dr SW Atlanta, GA | 4.0 | 3.5 | 2910 | $4,950 | $1.70 | 24d | 1 | 1.34mi |
| 2532 Jewel St Atlanta, GA | 4.0 | 2.0 | 2640 | $1,950 | $0.74 | 43d | 1 | 1.35mi |
| 486 Pegg Rd SW Atlanta, GA | 4.0 | 1.5 | 1750 | $2,000 | $1.14 | 24d | 1 | 1.38mi |
| 2340 Newnan St Atlanta, GA | 4.0 | 2.0 | 1598 | $775 | $0.48 | 43d | 1 | 1.38mi |
Listing history 42 events
-
2026-06-18days on market $308,000 Active 301 DOM
-
2026-06-17days on market $308,000 Active 300 DOM
-
2026-06-16days on market $308,000 Active 299 DOM
-
2026-06-15days on market $308,000 Active 298 DOM
-
2026-06-13days on market $308,000 Active 296 DOM
-
2026-06-13pricedays on market $308,000 Active 295 DOM
-
2026-06-09days on market $311,000 Active 292 DOM
-
2026-06-08days on market $311,000 Active 291 DOM
-
2026-06-07days on market $311,000 Active 290 DOM
-
2026-06-04days on market $311,000 Active 287 DOM
-
2026-06-03days on market $311,000 Active 286 DOM
-
2026-06-02days on market $311,000 Active 285 DOM
-
2026-06-01days on market $311,000 Active 284 DOM
-
2026-05-31days on market $311,000 Active 283 DOM
-
2026-05-15price $311,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2026-05-15price $311,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2026-02-20price $317,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2026-02-20price $317,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2026-01-09price $327,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2026-01-09price $327,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-12-05price $330,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-12-05price $330,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-11-14price $337,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-11-14price $337,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-10-23price $340,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-10-23price $340,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-10-03price $354,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-10-03price $354,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-09-19price $361,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-09-19price $361,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-09-05price $365,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-09-05price $365,000 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-08-21$380,000 New 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-08-21$380,000 Active 717-char remark
Show marketing remark (717 chars)
Welcome to this spacious 5-bedroom, 3-bath brick home located in the desirable Sylvan Hills community. Offering over 2,200 sq. ft. of living space, this residence combines classic charm with modern functionality. The large family room with a cozy fireplace creates a warm gathering space, while the expansive kitchen provides plenty of room for cooking and entertaining. A versatile recreation room and multiple bedrooms give flexibility for guests, a home office, or hobby space. This property is both convenient and move-in ready. Ideally situated near downtown Atlanta, major highways, and local amenities, this home is a standout choice for those seeking comfort and convenience in a well-established neighborhood
-
2025-03-29historical $2,205
-
2025-03-26$2,205
-
2022-02-03price $1,725
-
2021-06-16soldstatus $12,993,955
-
2009-12-09soldstatus $38,490
-
2009-11-02$34,900
-
1997-04-24soldstatus $77,000
-
1996-03-19soldstatus $80,000
ⓘ 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
- $6,218 · $518/mo
- Projected year-2 tax
- $6,218 · $518/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 1/10 Low
- Heat 5/10 Major 7 d/yr ≥104°F today · 18 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
- $36,539
- − Mortgage interest
- −$17,253
- − Property taxes
- −$6,218
- − Insurance
- −$1,540
- − Repairs & maintenance
- −$2,923
- − Management
- −$2,923
- − Depreciation
- −$8,960
- Taxable loss
- −$3,278
- Est. tax savings @ 24.0%
- +$787
- After-tax cash flow
- $2,512/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 27,186
- Household income
- $53,037
- Rent vs Own
- Severe rent burden
- 1676.0
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 (76%)
- Race & ethnicity
- Black 76% White 14% Two or more races 4% Hispanic / Latino 4% Asian 2%
- Common ancestry
- Lithuanian 1% Slovak 1% Serbian 0%
- Foreign-born
- 5% · Canada, South Korea, Vietnam
- Languages at home
- 92% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 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
- ▼ -204.00%
- Current HPI
- 418.7297
- Rent YoY
- ▲ 2.77%
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+288.8% since first listed28 events — show timeline
- 2026-05-15 Price Changed $311,000 FMLS
- 2026-05-15 Price Changed $311,000 GAMLS
- 2026-02-20 Price Changed $317,000 GAMLS
- 2026-02-20 Price Changed $317,000 FMLS
- 2026-01-09 Price Changed $327,000 GAMLS
- 2026-01-09 Price Changed $327,000 FMLS
- 2025-12-05 Price Changed $330,000 GAMLS
- 2025-12-05 Price Changed $330,000 FMLS
- 2025-11-14 Price Changed $337,000 GAMLS
- 2025-11-14 Price Changed $337,000 FMLS
- 2025-10-23 Price Changed $340,000 GAMLS
- 2025-10-23 Price Changed $340,000 FMLS
- 2025-10-03 Price Changed $354,000 GAMLS
- 2025-10-03 Price Changed $354,000 FMLS
- 2025-09-19 Price Changed $361,000 GAMLS
- 2025-09-19 Price Changed $361,000 FMLS
- 2025-09-05 Price Changed $365,000 GAMLS
- 2025-09-05 Price Changed $365,000 FMLS
- 2025-08-21 Listed $380,000 FMLS
- 2025-08-21 Listed $380,000 GAMLS
- 2025-03-29 Rental Removed $2,205 RENTLY
- 2025-03-26 Listed for Rent $2,205 RENTLY
- 2022-02-03 Price Changed $1,725 RENT.
- 2021-06-16 Sold (Public Records) $12,993,955 Public Records
- 2009-12-09 Sold (MLS) $38,490 FMLS
- 2009-11-02 Listed $34,900 FMLS
- 1997-04-24 Sold (Public Records) $77,000 Public Records
- 1996-03-19 Sold (Public Records) $80,000 Public Records
Property tax history
+5.2%/yrLatest (2025): $6,218 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…