CashFlowRE
Sign in Sign up
1807 Sylvan Rd SW
C- Composite 53.2
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

1807 Sylvan Rd SW · Atlanta, GA 30310
5 bd · 3.0 ba · 2,295 sqft · SingleFamily public records · 301 Days on market
Built 1940 7,501 sqft lot $134/sqft · 21% below area Est $389k · 21% under

🖨 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

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 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.
Recommended offer $271,040 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.99%
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

5-year hold
IRR
-13.3%
Equity multiple
0.52×
Total profit
$-41,325
Equity at exit
$45,924
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $2,863
Max offer price $308,000
Occupancy floor 90%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $308,000 Active 301 DOM
  2. 2026-06-17
    days on market $308,000 Active 300 DOM
  3. 2026-06-16
    days on market $308,000 Active 299 DOM
  4. 2026-06-15
    days on market $308,000 Active 298 DOM
  5. 2026-06-13
    days on market $308,000 Active 296 DOM
  6. 2026-06-13
    pricedays on market $308,000 Active 295 DOM
  7. 2026-06-09
    days on market $311,000 Active 292 DOM
  8. 2026-06-08
    days on market $311,000 Active 291 DOM
  9. 2026-06-07
    days on market $311,000 Active 290 DOM
  10. 2026-06-04
    days on market $311,000 Active 287 DOM
  11. 2026-06-03
    days on market $311,000 Active 286 DOM
  12. 2026-06-02
    days on market $311,000 Active 285 DOM
  13. 2026-06-01
    days on market $311,000 Active 284 DOM
  14. 2026-05-31
    days on market $311,000 Active 283 DOM
  15. 2026-05-15
    price $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

  16. 2026-05-15
    price $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

  17. 2026-02-20
    price $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

  18. 2026-02-20
    price $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

  19. 2026-01-09
    price $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

  20. 2026-01-09
    price $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

  21. 2025-12-05
    price $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

  22. 2025-12-05
    price $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

  23. 2025-11-14
    price $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

  24. 2025-11-14
    price $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

  25. 2025-10-23
    price $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

  26. 2025-10-23
    price $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

  27. 2025-10-03
    price $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

  28. 2025-10-03
    price $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

  29. 2025-09-19
    price $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

  30. 2025-09-19
    price $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

  31. 2025-09-05
    price $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

  32. 2025-09-05
    price $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

  33. 2025-08-21
    listed $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

  34. 2025-08-21
    listed $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

  35. 2025-03-29
    historical $2,205
  36. 2025-03-26
    listed $2,205
  37. 2022-02-03
    price $1,725
  38. 2021-06-16
    soldstatus $12,993,955
  39. 2009-12-09
    soldstatus $38,490
  40. 2009-11-02
    listed $34,900
  41. 1997-04-24
    soldstatus $77,000
  42. 1996-03-19
    soldstatus $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
combined federal + state — saved on this device
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

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

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
47.0% rent · 53.0% 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

Price history

+288.8% since first listed
28 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%/yr

Latest (2025): $6,218 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…