430 River Valley Rd NW · Sandy Springs, 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 103°F)
- 6 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 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 +20.2/30.0
- ARV discount +9.5/15.0
- DSCR +6.4/10.0
- Schools +4.5/10.0
- 1% rule +4.3/10.0
- Livability +3.7/5.0
- Condition / age +2.5/5.0
- Rent growth +2.4/5.0
- Appreciation +0.0/10.0
$750,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
Key facts
- 1.18 acre lot
- 2 parking spots
- Built 1963
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $750k.
Deal economics
- At list price, monthly cash flow is $953 ($11k/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 $695k (7.4% below list).
- Recommended offer: $695k (7.4% below list) — sets the bar for 1% rule.
- Cap rate 7.8% vs local median 2.7% in Sandy Springs — 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 73/100 on livability (#45 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A-, commute A-; Watch: amenities F, cost of living 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 soft (-0.2%/yr); 369 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- At $6,948/mo this rent would consume 74% of the median local household income ($112k/yr) (locally 1884% 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 $5k of loan paydown is wiped out by about $22k 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 50 days — a 3% lower offer ($728k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $125k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $445k; list at $750k implies a 69% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 6→16/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 50 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
- Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 0.93% ✗
- Cap rate
- 7.82%
- Cash-on-cash
- 5.44%
- DSCR
- 1.24
- GRM
- 9.0
CMA / ARV
- ARV (median comp)
- $784,127
- List price
- $750,000
- Delta
- -4.35%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 6395 Colewood Ct | 0.10mi | 4/2.5 | 2,352 (-13%) | 0mo | $799,000 | $340 | 71 |
| 470 River Valley Rd | 0.13mi | 4/2.5 | 2,863 (+6%) | 15mo | $870,000 | $304 | 70 |
| 1000 N Harbor Ct | 0.46mi | 4/3.0 | 2,696 (-1%) | 13mo | $902,500 | $335 | 66 |
| 305 River Valley Rd | 0.28mi | 4/3.5 | 3,026 (+12%) | 2mo | $835,000 | $276 | 64 |
| 255 Black Water Cv | 0.42mi | 4/3.5 | 2,856 (+5%) | 7mo | $1,033,000 | $362 | 64 |
| 500 Tanacrest Dr | 0.19mi | 4/3.0 | 2,365 (-13%) | 9mo | $950,000 | $402 | 62 |
| 230 Seamarsh Ct | 0.39mi | 4/3.5 | 2,886 (+6%) | 13mo | $1,025,000 | $355 | 58 |
| 882 Edgewater Trl | 0.51mi | 4/3.5 | 2,560 (-6%) | 16mo | $726,500 | $284 | 51 |
| 380 Amberidge Trl | 0.26mi | 3/2.0 (-1) | 2,341 (-14%) | 13mo | $650,000 | $278 | 45 |
| 5915 Riverwood Dr | 0.75mi | 5/4.5 (+1) | 2,768 (+2%) | 15mo | $1,299,000 | $469 | 38 |
| 6580 Scott Valley Rd | 0.54mi | 3/2.5 (-1) | 2,374 (-12%) | 13mo | $724,300 | $305 | 36 |
| 485 N Harbor Dr | 0.54mi | 5/4.0 (+1) | 3,102 (+14%) | 10mo | $950,000 | $306 | 34 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -11.0%
- Equity multiple
- 0.61×
- Total profit
- $-81,501
- Equity at exit
- $111,827
- IRR
- -6.1%
- Equity multiple
- 0.65×
- Total profit
- $-72,708
- Equity at exit
- $64,846
Cash invested: $210,000 (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
ZIP-level market 30328
- Rents YoY
- -0.2%
- Active inventory
- 369
- Price-to-rent
- 9.0×
Monthly cashflow live
- Estimated rent
- $6,948 medium interval (Pro) →
- Mortgage (P&I)
- −$3,933
- Tax from tax record
- −$291 /mo · $3,488/yr
- Insurance
- −$312
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,459
- Net cashflow
- $953
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
- $187,500
- Closing costs
- $22,500
- 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 6 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 415 Amberidge Trl Atlanta, GA | 3.0 | 3.0 | 2573 | $3,200 | $1.24 | 24d | 1 | 0.30mi |
| 705 Edgewater Trl Atlanta, GA | 4.0 | 3.0 | 1976 | $3,500 | $1.77 | 24d | 1 | 0.50mi |
| 485 Riverside Pkwy Atlanta, GA | 4.0 | 2.5 | 2613 | $13,000 | $4.98 | 17d | 1 | 0.60mi |
| 260 River Springs Dr Atlanta, GA | 4.0 | 3.5 | 3291 | $4,000 | $1.22 | 24d | 1 | 0.77mi |
| 295 Glen Lake Dr Sandy Springs, GA | 4.0 | 3.5 | 3693 | $10,000 | $2.71 | 4d | 1 | 1.25mi |
| 6805 Wright Rd Atlanta, GA | 4.0 | 3.5 | 3150 | $8,995 | $2.86 | 43d | 1 | 1.30mi |
Listing history 14 events
-
2026-05-13price $750,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-05-13price $750,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-30price $795,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-30price $795,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-27price $825,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-27price $825,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-08$875,000 New 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-08$875,000 Active 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-03historical $875,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2026-04-03historical $875,000 1287-char remark
Show marketing remark (1287 chars)
NEW PRICE! OPEN HOUSE SUNDAY, MAY 24, 2-4PM. Located in the premier Heards Ferry/Riverwood school district, the home is distinguished by its classic double-porch architecture. French doors with retractable screens open from every room onto upper and lower porches that span the width of the house, connecting the rooms to the outdoors and offering a vantage point to enjoy the views and the breeze. The interior has been thoughtfully updated, featuring hardwood floors throughout, a guest bedroom and bath on the main level, a fireside family room, sunny breakfast room, and separate living and dining rooms. The Master Suite is a spacious retreat with vaulted ceiling, natural light, and ample closets. Outside, the grounds are anchored by a flagstone patio and framed by vibrant, mature azaleas and Japanese maples that create a private, low maintenance area for entertaining or quiet relaxation. There's an unfinished daylight basement with ample storage space and plenty of opportunity. A convenient Sandy Springs location minutes to I-285 and Ga400, and East Cobb. Nature and cultural events are nearby: Chattahoochee Recreational area at Cochran Shoals, Abernathy Arts Center, and the Performing Arts Center at City Springs. Newer roof, AC, and water heater are already in place.
-
2003-05-12soldstatus $445,000
-
2001-11-07soldstatus $276,000
-
2000-08-28soldstatus $285,000
-
1987-06-30soldstatus $194,900
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast GA · Resets to sale price
- Current annual tax
- $3,488 · $291/mo
- Projected year-2 tax
- $6,900 · $575/mo
- Expected delta
- +$3,412/yr (+$284/mo · 97.8%)
ⓘ 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 6 d/yr ≥103°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
- $83,378
- − Mortgage interest
- −$42,012
- − Property taxes
- −$3,488
- − Insurance
- −$3,750
- − Repairs & maintenance
- −$6,670
- − Management
- −$6,670
- − Depreciation
- −$21,818
- Taxable loss
- −$1,030
- Est. tax savings @ 24.0%
- +$247
- After-tax cash flow
- $11,681/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 — Sandy Springs
- Score
- 73/100
- State rank
- #45
- US rank
- #5106
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Sandy Springs, GA
- County
- Fulton County · 1,094,430 people
- City population
- 108,027
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 39,508
- Household income
- $112,111
- Rent vs Own
- Severe rent burden
- 1884.0
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
- Diverse neighborhood (Simpson 0.61)
- Race & ethnicity
- White 59% Black 18% Asian 12% Two or more races 8% Hispanic / Latino 7%
- Hispanic origin (detail)
- Mexican 2%
- Common ancestry
- Romanian 3% Italian 3% Slovak 3%
- Foreign-born
- 17% · Canada, China, South Korea
- Languages at home
- 81% English-only · Other Indo-European 5% Spanish 4% Other Asian/Pacific 4%
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
- ▼ -361.92%
- Current HPI
- 238.4936
- Rent YoY
- ▼ -0.24%
- 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
+284.8% since first listed14 events — show timeline
- 2026-05-13 Price Changed $750,000 GAMLS
- 2026-05-13 Price Changed $750,000 FMLS
- 2026-04-30 Price Changed $795,000 GAMLS
- 2026-04-30 Price Changed $795,000 FMLS
- 2026-04-27 Price Changed $825,000 GAMLS
- 2026-04-27 Price Changed $825,000 FMLS
- 2026-04-08 Listed $875,000 GAMLS
- 2026-04-08 Listed $875,000 FMLS
- 2026-04-03 Coming Soon $875,000 GAMLS
- 2026-04-03 Coming Soon $875,000 FMLS
- 2003-05-12 Sold (Public Records) $445,000 Public Records
- 2001-11-07 Sold (Public Records) $276,000 Public Records
- 2000-08-28 Sold (Public Records) $285,000 Public Records
- 1987-06-30 Sold (Public Records) $194,900 Public Records
Property tax history
-1.4%/yrLatest (2025): $3,488 · +3.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…