CashFlowRE
Sign in Sign up
114 Copeland Ln
D- Composite 39.65
Why this score? — see what drove the D- grade

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

  • Cash flow +12.0/30.0
  • ARV discount +11.1/15.0
  • DSCR +3.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.7/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$289,900

114 Copeland Ln · Stockbridge, GA 30281
3 bd · 2.5 ba · 1,809 sqft · SingleFamily public records · 164 Days on market
Built 1989 3,049 sqft lot $160/sqft · 8% below area Est $315k · 8% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

Key facts

  • Covered front porch
  • Spacious front yard
  • 2024 hvac system

Tags

LARGE PRIVATE LOTFRESH INTERIOR PAINT2024 HVAC SYSTEMEASY ACCESS TO I-75SPACIOUS FRONT YARDCOVERED FRONT PORCH

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 3-bed/2.5-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-68 ($-821/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (4.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $207k (28.7% below list).
  • Recommended offer: $207k (28.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.2% in Stockbridge — 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 60/100 on livability (#389 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A; Watch: crime D, amenities F, commute F.
  • Henry County (rural): math 24% / reading 33% proficiency, ranked #89 of 174 in GA (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Cotton Indian Elementary School (math 10% / reading 18%, grade F, #1,025 of 1,228 statewide, top 84%, 573 students, 67% FRL); Stockbridge Middle School (math 11% / reading 22%, grade F, #388 of 470 statewide, top 83%, 611 students, 70% FRL); Stockbridge High School (math 5% / reading 28%, grade F, #284 of 424 statewide, top 67%, 1,543 students, 54% FRL) — zoned schools average 64% FRL vs 43% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 28% district-wide (-13 pts) — the specific schools serving this property underperform the Henry County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 611 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,989 units permitted in Henry County in 2024 (92 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($71k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Henry County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 164 days — a 12% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $152k; list at $290k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $206,637 (28.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 164 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.71%
Cap rate
6.01%
Cash-on-cash
-1.01%
DSCR
0.96
GRM
11.7

CMA / ARV

ARV (median comp)
$315,336
List price
$289,900
Delta
-8.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
200 Cowan Dr 0.22mi 3/2.0 1,725 (-5%) 6mo $250,000 $145 75
180 Cowan Dr 0.22mi 3/2.0 1,696 (-6%) 5mo $265,000 $156 73
80 Circle Creek Dr 0.28mi 3/2.0 2,052 (+13%) 4mo $375,000 $183 59
127 Brookwood Estates Trl 0.43mi 3/2.0 1,706 (-6%) 14mo $297,000 $174 57
100 Cowan Dr 0.31mi 3/2.0 1,580 (-13%) 23mo $272,500 $172 44
201 Summerford Pl 0.47mi 3/2.0 1,546 (-14%) 12mo $277,000 $179 41
621 Hood Rd 0.65mi 3/3.0 1,632 (-10%) 13mo $355,750 $218 41
131 Bloomfield Dr 0.68mi 3/2.0 1,679 (-7%) 21mo $289,900 $173 37

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 · 0.87% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.31×
Total profit
$-55,824
Equity at exit
$43,225
10-year hold
IRR
-17.6%
Equity multiple
0.11×
Total profit
$-71,899
Equity at exit
$25,065

Cash invested: $81,172 (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 30281

Home prices YoY
-33.6%
Rents YoY
0.9%
Active inventory
611
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$2,066 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$60 /mo · $717/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$-68

Break-even live

Break-even rent $2,153
Max offer price $277,818
Occupancy floor 98%

Sensitivity live

Price -10% $96 -5% $14 +0% $-68 +5% $-150 +10% $-233
Rent -10% $-232 -5% $-150 +0% $-68 +5% $13 +10% $95
Rate -1.0pp $78 -0.5pp $5 base $-68 +0.5pp $-144 +1.0pp $-220

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
$72,475
Closing costs
$8,697
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 Cowan Dr Stockbridge, GA 3.0 2.0 1710 $1,920 $1.12 17d 1 0.30mi
141 Edison Dr Stockbridge, GA 3.0 2.5 1621 $1,701 $1.05 45d 1 0.88mi
412 Peterson Dr Stockbridge, GA 4.0 2.5 2261 $2,305 $1.02 1d 1 1.00mi
120 Old Conyers Dr Stockbridge, GA 3.0 2.5 2573 $3,000 $1.17 45d 1 1.01mi
120 Old Conyers Dr Stockbridge, GA 3.0 2.5 2573 $2,875 $1.12 23d 1 1.01mi
70 Summerfield Ct Stockbridge, GA 3.0 2.0 1444 $1,795 $1.24 45d 1 1.24mi
1515 Flat Rock Rd Stockbridge, GA 3.0 2.0 1700 $1,536 $0.90 6d 1 1.33mi

Listing history 31 events

  1. 2026-06-21
    days on market $289,900 Active 164 DOM
  2. 2026-06-18
    days on market $289,900 Active 161 DOM
  3. 2026-06-17
    days on market $289,900 Active 160 DOM
  4. 2026-06-16
    days on market $289,900 Active 159 DOM
  5. 2026-06-15
    days on market $289,900 Active 158 DOM
  6. 2026-06-13
    days on market $289,900 Active 156 DOM
  7. 2026-06-09
    days on market $289,900 Active 152 DOM
  8. 2026-06-08
    days on market $289,900 Active 151 DOM
  9. 2026-06-07
    days on market $289,900 Active 150 DOM
  10. 2026-06-04
    days on market $289,900 Active 147 DOM
  11. 2026-06-03
    days on market $289,900 Active 146 DOM
  12. 2026-06-02
    days on market $289,900 Active 145 DOM
  13. 2026-06-01
    days on market $289,900 Active 144 DOM
  14. 2026-05-31
    days on market $289,900 Active 143 DOM
  15. 2026-05-09
    status Back On Market 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  16. 2026-05-09
    status Active 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  17. 2026-03-06
    status Under Contract 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  18. 2026-03-06
    historical Active Under Contract 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  19. 2026-02-12
    price $289,900 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  20. 2026-02-12
    price $289,900 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  21. 2026-02-04
    status Active 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  22. 2026-02-04
    status Pending 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  23. 2026-01-08
    listed $299,900 New 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  24. 2026-01-08
    listed $299,900 Active 2112-char remark
    Show marketing remark (2112 chars)

    Charming Traditional Home nestled on a Large, Wooded, Private Lot in the peaceful community of Stockbridge, offering space, flexibility, and a serene setting just minutes from everyday conveniences. Fresh Interior Paint Throughout and a 2024 HVAC System add peace of mind and move-in readiness. Enjoy Easy Access to I-75 along with nearby Dining, Shopping, Golf Courses, Parks, and Outdoor Recreation, including Swan Lake and local nature trails. A Spacious Front Yard welcomes you home, while the Covered Front Porch provides the perfect spot for morning coffee or unwinding in the evenings surrounded by mature trees. Step inside to a Fireside Family Room that flows seamlessly into the Formal Dining Area, creating a comfortable layout for everyday living and entertaining. The Kitchen features White Cabinets, Stainless Steel Appliances, a Pantry, and a bright Breakfast Nook framed by windows ideal for casual meals and enjoying views of the wooded surroundings. A Laundry Room and Half Bathroom are conveniently located on the main level. The Primary Bedroom on Main offers privacy and comfort with a Walk-In Closet and an En Suite Bathroom featuring a Dual Vanity and Tub/Shower Combination. Just off the living space, a light-filled Sunroom adds valuable flexibility and is perfect for a Home Office, Playroom, or Creative Space. Upstairs, you'll find Two Additional Bedrooms, including one with a Walk-In Closet, and a Shared Hall Bathroom, providing comfortable accommodations for guests or family. The Private Backyard truly sets this home apart, featuring a Fully Fenced Yard and a Large, Private Lot that Extends Beyond the Fence, all surrounded by peaceful woods that enhance the sense of privacy and tranquility. Two Detached Sheds offer endless possibilities Workshop, Home Office, Studio, Storage, or She-Shed One Unit Equipped with Power and Air Conditioning, ideal for year-round use. Located in Stockbridge, this home delivers the best of Quiet Suburban Living with convenient access to Shopping, Dining, Schools, and Major Highways, making it easy to balance relaxation with everyday life.

  25. 2020-12-09
    historical
  26. 2020-12-09
    status Back on Market
  27. 2020-11-11
    historical
  28. 2020-11-02
    listed $199,000 New
  29. 2007-10-10
    soldstatus $152,500
  30. 2005-12-13
    soldstatus $150,000
  31. 1989-06-09
    soldstatus $39,000

ⓘ 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
$717 · $60/mo
Projected year-2 tax
$2,667 · $222/mo
Expected delta
+$1,950/yr (+$162/mo · 271.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°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 5 unhealthy d/yr today · 7 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
$24,796
− Mortgage interest
−$16,239
− Property taxes
−$717
− Insurance
−$1,450
− Repairs & maintenance
−$1,984
− Management
−$1,984
− Depreciation
−$8,433
Taxable loss
−$6,010
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,442
After-tax cash flow
$622/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
Henry County
NCES district ID
1302820
Math proficiency
24% ▼ -9.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$62,594
Composite
26.13/100
National rank
#7279
State rank
#89 of 174 in GA

Livability — Stockbridge

Score
60/100
State rank
#389
US rank
#19479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Henry County · 316,359 people
City population
71,603
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
71,603
Household income
$71,213
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
2464.0

Population outlook (Henry County) Hauer SSP2

Today (2025)
249,041 people
By 2030
264,369 · +6.2%
By 2040
294,459 · +18.2%
By 2050
322,249 · +29.4%
By 2075
392,310 · +57.5%
By 2100
437,836 · +75.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Black 55% White 28% Hispanic / Latino 11% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Hispanic 1% Italian 1% Romanian 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
86% English-only · Spanish 8% Vietnamese 2% French/Haitian/Cajun 1%

Political lean MEDSL · Henry

2024 margin
Strong D (+29.7) · D 64.5% · R 34.9%
2008→2024 swing
+37.1pp toward D · 2008: -7.5pp · 2024: 29.7pp
All cycles
2024: D+29.7 2020: D+20.5 2016: D+4.3 2012: R+3.2 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.76%
Current HPI
207.2332
Rent YoY
▲ 0.87%
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

+643.3% since first listed
17 events — show timeline
  • 2026-05-09 Relisted GAMLS
  • 2026-05-09 Relisted FMLS
  • 2026-03-06 Pending GAMLS
  • 2026-03-06 Contingent FMLS
  • 2026-02-12 Price Changed $289,900 GAMLS
  • 2026-02-12 Price Changed $289,900 FMLS
  • 2026-02-04 Relisted FMLS
  • 2026-02-04 Pending FMLS
  • 2026-01-08 Listed $299,900 FMLS
  • 2026-01-08 Listed $299,900 GAMLS
  • 2020-12-09 Listing Removed GAMLS
  • 2020-12-09 Relisted GAMLS
  • 2020-11-11 Listing Removed GAMLS
  • 2020-11-02 Listed $199,000 GAMLS
  • 2007-10-10 Sold (Public Records) $152,500 Public Records
  • 2005-12-13 Sold (Public Records) $150,000 Public Records
  • 1989-06-09 Sold (Public Records) $39,000 Public Records

Property tax history

-4.5%/yr

Latest (2025): $717 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…