CashFlowRE
Sign in Sign up
4185 Post Oak Grv
C Composite 59.75
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • Appreciation +10.0/10.0
  • Schools +4.5/10.0
  • 1% rule +4.4/10.0
  • DSCR +4.2/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$277,000

4185 Post Oak Grv · South Fulton, GA 30349
4 bd · 2.5 ba · 2,686 sqft · SingleFamily public records · 339 Days on market
Built 2006 0.26 ac lot $103/sqft · 23% below area Est $359k · 23% under $44/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 2006

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $277k.

Deal economics

  • At list price, monthly cash flow is $28 ($342/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 $261k (5.8% below list).
  • Recommended offer: $244k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.4% vs local median 4.6% in South Fulton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 651 active listings in the ZIP; 13 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 $2,609/mo this rent would consume 47% of the median local household income ($67k/yr) (locally 4258% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 0.9% rent growth), your $78k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 339 days — a 12% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $78k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $277k implies a 2670% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $243,760 (12.0% below list)

Questions for the listing agent

  1. It's been on market 339 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.94%
Cap rate
6.42%
Cash-on-cash
0.44%
DSCR
1.02
GRM
8.8

CMA / ARV

ARV (median comp)
$358,722
List price
$277,000
Delta
-22.78%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4137 Marshwood Trce 0.19mi 4/3.5 2,666 (-1%) 1mo $345,000 $129 85
4247 Butternut Pl 0.32mi 4/3.0 2,748 (+2%) 6mo $190,000 $69 75
4270 Holliday Rd 0.14mi 5/3.0 (+1) 3,059 (+14%) 3mo $350,000 $114 61
6674 Overlook Rdg 0.37mi 4/2.5 2,910 (+8%) 14mo $348,000 $120 57
158 Newry Dr 0.35mi 4/2.5 2,400 (-11%) 21mo $400,000 $167 48
4207 Fortune Pt 0.67mi 4/2.5 2,307 (-14%) 12mo $337,000 $146 35
4006 Hammock Trce 0.48mi 5/3.0 (+1) 3,005 (+12%) 24mo $385,000 $128 31

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
23.9%
Equity multiple
2.90×
Total profit
$147,513
Equity at exit
$249,544
10-year hold
IRR
20.7%
Equity multiple
6.46×
Total profit
$423,366
Equity at exit
$538,150

Cash invested: $77,560 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
651
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,609 high interval (Pro) →
Mortgage (P&I)
$1,453
Tax from tax record
$421 /mo · $5,050/yr
Insurance
$115
HOA
$44
Vacancy / Maint / Mgmt
$548
Net cashflow
$28

Break-even live

Break-even rent $2,573
Max offer price $277,000
Occupancy floor 94%

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
$69,250
Closing costs
$8,310
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4341 Estate St Atlanta, GA 4.0 3.0 1885 $2,400 $1.27 5d 1 0.22mi
6469 Snowden Dr Atlanta, GA 5.0 3.0 2487 $2,579 $1.04 3d 1 0.28mi
625 Blueangel Dr Atlanta, GA 4.0 2.5 2514 $2,670 $1.06 44d 1 0.31mi
6496 Snowden Dr Atlanta, GA 5.0 2.5 2730 $2,551 $0.93 3d 1 0.35mi
6802 Fireside Ln Atlanta, GA 4.0 2.0 2664 $2,525 $0.95 24d 1 0.64mi
4780 Butner Rd Atlanta, GA 3.0 3.0 1950 $2,250 $1.15 19d 1 0.78mi
6876 Foxfire Pl Atlanta, GA 5.0 3.0 2990 $2,700 $0.90 44d 1 0.78mi
4551 Derby Loop Fairburn, GA 4.0 2.0 2152 $2,099 $0.98 44d 1 1.02mi
4377 Montberry Ln Fairburn, GA 5.0 3.5 2896 $3,200 $1.10 24d 1 1.11mi
965 Athena Bnd Fairburn, GA 4.0 2.5 3104 $3,100 $1.00 18d 1 1.23mi
1087 Sly Fox Run Fairburn, GA 4.0 2.5 3736 $2,841 $0.76 24d 1 1.27mi
1124 Sly Fox Run Fairburn, GA 5.0 4.0 3064 $3,750 $1.22 44d 1 1.29mi
7571 Deerridge Way Fairburn, GA 5.0 4.0 3136 $3,049 $0.97 44d 1 1.34mi

HOA detail

Monthly dues
$44 · $528/yr

Listing history 39 events

  1. 2026-04-24
    price $277,000 561-char remark
    Show marketing remark (555 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace-perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  2. 2026-04-24
    price $277,000 555-char remark
    Show marketing remark (555 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace-perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  3. 2026-03-27
    price $283,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  4. 2026-03-27
    price $283,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  5. 2026-03-19
    status Active 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  6. 2026-03-17
    status Pending 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  7. 2026-03-03
    historical Active Under Contract 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  8. 2026-01-09
    price $286,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  9. 2026-01-09
    price $286,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  10. 2025-12-12
    price $289,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  11. 2025-12-12
    price $289,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  12. 2025-10-17
    price $292,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  13. 2025-10-17
    price $292,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  14. 2025-08-29
    price $301,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  15. 2025-08-29
    price $301,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  16. 2025-08-15
    price $307,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  17. 2025-08-15
    price $307,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  18. 2025-08-15
    price $310,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  19. 2025-08-15
    price $310,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  20. 2025-08-01
    price $317,000 561-char remark
    Show marketing remark (555 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace-perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  21. 2025-08-01
    price $317,000 555-char remark
    Show marketing remark (555 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace-perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  22. 2025-07-18
    price $327,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  23. 2025-07-18
    price $327,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  24. 2025-07-02
    price $337,000 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  25. 2025-07-02
    price $337,000 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  26. 2025-06-18
    listed $355,000 New 555-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  27. 2025-06-18
    listed $355,000 Active 561-char remark
    Show marketing remark (561 chars)

    Spacious 4-bedroom, 2.5-bath traditional home nestled in the desirable Cooks Landing community! This two-story layout features a formal dining room, a breakfast area in the kitchen, and a large family room with a cozy fireplace—perfect for gatherings and daily living. The generous primary suite includes a garden tub, separate shower, and double vanities for added convenience. Situated on a level lot with a two-car garage and easy access to local schools, parks, shopping, and major highways, this home offers comfort and value in a quiet neighborhood.

  28. 2021-07-22
    soldstatus $10,000
  29. 2021-07-22
    soldstatus $10,000
  30. 2018-08-29
    soldstatus $181,000
  31. 2018-08-24
    soldstatus $181,000 Sold
  32. 2018-08-23
    soldstatus $181,000 Sold
  33. 2018-07-29
    status Pending
  34. 2018-07-20
    status Under Contract
  35. 2018-07-20
    historical Contingent - Due Diligence
  36. 2018-07-10
    listed $183,000 Active
  37. 2018-07-10
    listed $183,000 New
  38. 2009-06-29
    soldstatus $97,500
  39. 2009-02-09
    listed $99,900

ⓘ 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
$5,050 · $421/mo
Projected year-2 tax
$5,050 · $421/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,312
− Mortgage interest
−$15,516
− Property taxes
−$5,050
− Insurance
−$1,385
− Repairs & maintenance
−$2,505
− Management
−$2,505
− HOA
−$528
− Depreciation
−$8,058
Taxable loss
−$4,236
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,017
After-tax cash flow
$1,358/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — South Fulton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+177.3% since first listed
39 events — show timeline
  • 2026-04-24 Price Changed $277,000 FMLS
  • 2026-04-24 Price Changed $277,000 GAMLS
  • 2026-03-27 Price Changed $283,000 GAMLS
  • 2026-03-27 Price Changed $283,000 FMLS
  • 2026-03-19 Relisted FMLS
  • 2026-03-17 Pending FMLS
  • 2026-03-03 Contingent FMLS
  • 2026-01-09 Price Changed $286,000 GAMLS
  • 2026-01-09 Price Changed $286,000 FMLS
  • 2025-12-12 Price Changed $289,000 GAMLS
  • 2025-12-12 Price Changed $289,000 FMLS
  • 2025-10-17 Price Changed $292,000 GAMLS
  • 2025-10-17 Price Changed $292,000 FMLS
  • 2025-08-29 Price Changed $301,000 GAMLS
  • 2025-08-29 Price Changed $301,000 FMLS
  • 2025-08-15 Price Changed $307,000 GAMLS
  • 2025-08-15 Price Changed $307,000 FMLS
  • 2025-08-15 Price Changed $310,000 GAMLS
  • 2025-08-15 Price Changed $310,000 FMLS
  • 2025-08-01 Price Changed $317,000 FMLS
  • 2025-08-01 Price Changed $317,000 GAMLS
  • 2025-07-18 Price Changed $327,000 GAMLS
  • 2025-07-18 Price Changed $327,000 FMLS
  • 2025-07-02 Price Changed $337,000 GAMLS
  • 2025-07-02 Price Changed $337,000 FMLS
  • 2025-06-18 Listed $355,000 FMLS
  • 2025-06-18 Listed $355,000 GAMLS
  • 2021-07-22 Sold (Public Records) $10,000 Public Records
  • 2021-07-22 Sold (Public Records) $10,000 Public Records
  • 2018-08-29 Sold (Public Records) $181,000 Public Records
  • 2018-08-24 Sold (MLS) $181,000 FMLS
  • 2018-08-23 Sold (MLS) $181,000 GAMLS
  • 2018-07-29 Pending FMLS
  • 2018-07-20 Pending GAMLS
  • 2018-07-20 Contingent FMLS
  • 2018-07-10 Listed $183,000 GAMLS
  • 2018-07-10 Listed $183,000 FMLS
  • 2009-06-29 Sold (MLS) $97,500 FMLS
  • 2009-02-09 Listed $99,900 FMLS

Property tax history

+4.3%/yr

Latest (2025): $5,050 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…