1267 Westridge Rd SW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +27.9/30.0
- DSCR +9.9/10.0
- 1% rule +8.2/10.0
- ARV discount +7.5/15.0
- Livability +4.2/5.0
- Schools +2.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$160,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
Key facts
- Peaceful retreats
- 0.28 acre lot
- Built 1950
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $160k.
Deal economics
- At list price, monthly cash flow is $491 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $160k).
- Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
- Cap rate 10.0% vs local median 3.1% in Atlanta — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Sylvan Hills Middle School (math 5% / reading 12%, grade F, #439 of 470 statewide, top 94%, 445 students, 100% FRL); Carver High School Early College (math 10% / reading 24%, grade F, #269 of 424 statewide, top 65%, 575 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 10% at this address vs 32% district-wide (-21 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents soft (-0.2%/yr); 250 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $2,117/mo this rent would consume 50% of the median local household income ($51k/yr) (locally 2825% 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 $1k of loan paydown is wiped out by about $5k 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 51 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts 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.
Risks & watch-outs
- Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→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 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1950 — 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
- 1.32% ✓
- Cap rate
- 9.98%
- Cash-on-cash
- 13.15%
- DSCR
- 1.59
- GRM
- 6.3
CMA / ARV
- ARV (median comp)
- $339,312
- List price
- $160,000
- Delta
- -52.85%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1302 Cahaba Dr SW | 0.14mi | 3/1.0 (+1) | 1,783 (-1%) | 2mo | $140,000 | $79 | 85 |
| 1340 Wichita Dr SW | 0.33mi | 3/2.0 (+1) | 1,800 (0%) | 1mo | $340,000 | $189 | 75 |
| 1304 Anchor Ter SW | 0.18mi | 3/2.5 (+1) | 1,916 (+6%) | 3mo | $282,000 | $147 | 67 |
| 1608 Orlando St SW | 0.49mi | 3/2.0 (+1) | 1,750 (-3%) | 5mo | $175,000 | $100 | 60 |
| 1481 Venetian Dr SW | 0.72mi | 3/1.0 (+1) | 1,752 (-3%) | 2mo | $140,000 | $80 | 56 |
| 1998 Sandtown Rd SW | 0.36mi | 3/3.5 (+1) | 1,935 (+8%) | 0mo | $462,000 | $239 | 55 |
| 988 Cascade Rd SW | 0.58mi | 3/2.5 (+1) | 1,727 (-4%) | 2mo | $500,000 | $290 | 54 |
| 1003 Cascade Rd SW | 0.54mi | 3/2.0 (+1) | 1,705 (-5%) | 4mo | $285,000 | $167 | 54 |
| 1725 Cascade Ter SW | 0.55mi | 3/2.0 (+1) | 1,904 (+6%) | 4mo | $210,000 | $110 | 52 |
| 1519 Venetian Dr SW | 0.65mi | 3/3.0 (+1) | 1,757 (-2%) | 1mo | $214,628 | $122 | 52 |
| 1705 Beechwood SW | 0.55mi | 3/2.5 (+1) | 1,925 (+7%) | 2mo | $440,000 | $229 | 51 |
| 1343 Downs Dr SW | 0.48mi | 3/2.0 (+1) | 1,580 (-12%) | 6mo | $282,500 | $179 | 43 |
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
- -0.5%
- Equity multiple
- 0.98×
- Total profit
- $-783
- Equity at exit
- $23,857
- IRR
- 5.6%
- Equity multiple
- 1.36×
- Total profit
- $15,926
- Equity at exit
- $13,834
Cash invested: $44,800 (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 30311
- Home prices YoY
- -33.3%
- Rents YoY
- -0.2%
- Active inventory
- 250
- Price-to-rent
- 6.3×
Monthly cashflow live
- Estimated rent
- $2,117 high interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$276 /mo · $3,307/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$445
- Net cashflow
- $491
Break-even live
Sensitivity live
| Price | -10% $582 | -5% $536 | +0% $491 | +5% $446 | +10% $400 |
|---|---|---|---|---|---|
| Rent | -10% $324 | -5% $407 | +0% $491 | +5% $575 | +10% $658 |
| Rate | -1.0pp $572 | -0.5pp $532 | base $491 | +0.5pp $449 | +1.0pp $407 |
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
- $40,000
- Closing costs
- $4,800
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1876 Sandtown Rd SW Atlanta, GA | 3.0 | 2.0 | 1230 | $2,500 | $2.03 | 25d | 1 | 0.22mi |
| 1313 Aniwaka Ave SW Atlanta, GA | 3.0 | 2.0 | 1530 | $2,145 | $1.40 | 3d | 1 | 0.34mi |
| 1255 Westmont Rd SW Atlanta, GA | 3.0 | 2.0 | 1500 | $1,695 | $1.13 | 25d | 1 | 0.52mi |
| 1408 Lockwood Dr SW Atlanta, GA | 3.0 | 2.0 | 1300 | $1,950 | $1.50 | 25d | 1 | 0.57mi |
| 1586 Ocala Ave SW Atlanta, GA | 1.0 | 1.0 | 1400 | $600 | $0.43 | 25d | 1 | 0.57mi |
| 1449 Lynford Dr SW Atlanta, GA | 3.0 | 1.0 | 1242 | $1,895 | $1.53 | 19d | 1 | 0.69mi |
| 1449 Lynford Dr SW Atlanta, GA | 3.0 | 1.0 | 1242 | $1,895 | $1.53 | 25d | 1 | 0.69mi |
| 1435 Lanvale Dr SW Atlanta, GA | 3.0 | 1.0 | 1547 | $1,800 | $1.16 | 9d | 1 | 0.73mi |
| 1389 Lanvale Dr SW Atlanta, GA | 3.0 | 2.0 | 1430 | $2,500 | $1.75 | 9d | 1 | 0.82mi |
| 1307 Lorenzo Dr SW Unit A Atlanta, GA | 3.0 | 2.0 | 1300 | $1,795 | $1.38 | 25d | 1 | 0.82mi |
| 966 Gaston St SW Atlanta, GA | 3.0 | 2.5 | 1331 | $2,250 | $1.69 | 25d | 1 | 0.83mi |
| 2079 Honeysuckle Ln SW Atlanta, GA | 3.0 | 2.0 | 1500 | $1,900 | $1.27 | 25d | 1 | 0.84mi |
| 1346 Lorenzo Dr SW Atlanta, GA | 3.0 | 2.0 | 1486 | $5,000 | $3.36 | 25d | 1 | 0.86mi |
| 2190 Highview Rd SW Atlanta, GA | 3.0 | 2.5 | 1305 | $2,500 | $1.92 | 3d | 1 | 0.87mi |
| 2287 Boulevard Granada SW Atlanta, GA | 3.0 | 2.0 | 1496 | $2,050 | $1.37 | 23d | 1 | 0.95mi |
| 1735 Alvarado Ter SW Atlanta, GA | 3.0 | 2.0 | 1235 | $1,595 | $1.29 | 23d | 1 | 0.96mi |
| 1717 Centra Villa Dr SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1033 | $1,400 | $1.35 | 25d | 1 | 0.98mi |
| 1435 Richland Rd SW Atlanta, GA | 3.0 | 2.0 | 1637 | $2,875 | $1.76 | 16d | 1 | 0.99mi |
| 1951 Handley Ave SW Atlanta, GA | 3.0 | 3.0 | 1589 | $3,200 | $2.01 | 25d | 1 | 1.01mi |
| 1448 Westboro Dr SW Atlanta, GA | 3.0 | 2.0 | 1437 | $2,300 | $1.60 | 9d | 1 | 1.02mi |
| 1578 Linda Way SW Atlanta, GA | 3.0 | 2.0 | 1343 | $2,030 | $1.51 | 15d | 1 | 1.02mi |
| 1316 Plaza Ave SW Atlanta, GA | 3.0 | 2.0 | 1692 | $1,825 | $1.08 | 9d | 1 | 1.05mi |
| 1474 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1332 | $3,200 | $2.40 | 25d | 1 | 1.05mi |
| 1255 Campbellton Rd SW Atlanta, GA | 3.0 | 2.0 | 1305 | $2,095 | $1.61 | 25d | 1 | 1.06mi |
| 1157 Indale Pl SW Atlanta, GA | 3.0 | 2.0 | 1568 | $2,100 | $1.34 | 23d | 1 | 1.06mi |
| 1402 Bayrose Cir East Point, GA | 2.0 | 2.5 | 1404 | $1,595 | $1.14 | 25d | 1 | 1.07mi |
| 1473 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1547 | $2,600 | $1.68 | 25d | 1 | 1.08mi |
| 1006 Bayrose Cir Atlanta, GA | 2.0 | 2.5 | 1326 | $2,650 | $2.00 | 19d | 1 | 1.09mi |
| 2367 Cascade Rd Unit G27 Atlanta, GA | 2.0 | 1.0 | 1815 | $1,300 | $0.72 | 25d | 1 | 1.10mi |
| 9051 Bayrose Cir East Point, GA | 3.0 | 3.5 | 1620 | $2,300 | $1.42 | 45d | 1 | 1.11mi |
| 9050 Bayrose Cir East Point, GA | 1.0 | 1.0 | 1980 | $875 | $0.44 | 0d | 1 | 1.11mi |
| 2042 Bayrose Cir Unit 42B Atlanta, GA | 3.0 | 2.5 | 1370 | $1,875 | $1.37 | 5d | 1 | 1.11mi |
| 2148 Bayrose Cir East Point, GA | 3.0 | 2.5 | 1370 | $1,800 | $1.31 | 6d | 1 | 1.11mi |
| 2994 Bayrose Cir East Point, GA | 1.0 | 1.0 | 1564 | $975 | $0.62 | 19d | 1 | 1.14mi |
| 6035 Bayrose Cir East Point, GA | 3.0 | 3.5 | 2100 | $2,500 | $1.19 | 25d | 1 | 1.16mi |
| 6035 Bayrose Cir East Point, GA | 3.0 | 3.5 | 2100 | $2,500 | $1.19 | 45d | 1 | 1.16mi |
| 2993 Bayrose Cir East Point, GA | 1.0 | 1.0 | 1564 | $760 | $0.49 | 45d | 1 | 1.17mi |
| 2993 Bayrose Cir East Point, GA | 1.0 | 1.0 | 1564 | $760 | $0.49 | 25d | 1 | 1.17mi |
| 3002 Bayrose Cir East Point, GA | 1.0 | 1.0 | 1488 | $940 | $0.63 | 45d | 1 | 1.18mi |
| 3006 Bayrose Cir Unit 104B Atlanta, GA | 3.0 | 3.0 | 1564 | $2,300 | $1.47 | 45d | 1 | 1.19mi |
Listing history 25 events
-
2026-06-13statusdays on market $160,000 Pending 51 DOM
-
2026-06-09days on market $160,000 Active 48 DOM
-
2026-06-08days on market $160,000 Active 47 DOM
-
2026-06-07days on market $160,000 Active 46 DOM
-
2026-06-04statusdays on market $160,000 Active 43 DOM
-
2026-05-16status Pending 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-05-16status Under Contract 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-04-29status Active 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-04-29status Back On Market 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-04-07status Under Contract 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-04-07status Pending 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-03-12$160,000 Active 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-03-12$160,000 New 790-char remark
Show marketing remark (790 chars)
Step into a welcoming home that offers comfort, space, and everyday convenience. The living areas create an inviting atmosphere that is perfect for relaxing evenings or gathering with friends and family. The layout flows naturally between the main living spaces, providing a comfortable setting for both daily living and entertaining. The kitchen offers ample cabinet and counter space, making meal preparation easy and efficient. The bedrooms provide peaceful retreats designed for rest and privacy, while the backyard offers a great space to enjoy the outdoors, whether hosting weekend gatherings or simply unwinding after a long day. Conveniently located near parks, shopping, dining, and major commuter routes, this home provides easy access to everything the Atlanta area has to offer.
-
2026-01-25historical $2,836
-
2026-01-13price $2,836
-
2025-12-02$2,825
-
2025-12-02historical $2,825
-
2025-11-01$2,825
-
2025-11-01historical $2,825
-
2025-08-13$2,825
-
2021-06-16soldstatus $12,993,955
-
2009-12-29soldstatus $27,900 Sold
-
2009-12-14historical
-
2006-11-28soldstatus $243,000
-
2005-10-19soldstatus $97,000
ⓘ 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
- $3,307 · $276/mo
- Projected year-2 tax
- $3,307 · $276/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $25,401
- − Mortgage interest
- −$8,962
- − Property taxes
- −$3,307
- − Insurance
- −$800
- − Repairs & maintenance
- −$2,032
- − Management
- −$2,032
- − Depreciation
- −$4,655
- Taxable income
- $3,613
- Est. tax owed @ 24.0%
- −$867
- After-tax cash flow
- $5,024/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 34,953
- Household income
- $50,649
- Rent vs Own
- Severe rent burden
- 2825.0
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 4% Two or more races 4% White 3%
- Common ancestry
- Hispanic 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 93% English-only · Spanish 3% French/Haitian/Cajun 1% Korean 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
- ▼ -129.99%
- Current HPI
- 259.954
- Rent YoY
- ▼ -0.19%
- 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
+64.9% since first listed20 events — show timeline
- 2026-05-16 Pending — FMLS
- 2026-05-16 Pending — GAMLS
- 2026-04-29 Relisted — FMLS
- 2026-04-29 Relisted — GAMLS
- 2026-04-07 Pending — GAMLS
- 2026-04-07 Pending — FMLS
- 2026-03-12 Listed $160,000 GAMLS
- 2026-03-12 Listed $160,000 FMLS
- 2026-01-25 Rental Removed $2,836 RENTLY
- 2026-01-13 Price Changed $2,836 RENTLY
- 2025-12-02 Listed for Rent $2,825 RENTLY
- 2025-12-02 Rental Removed $2,825 ZUMPER1
- 2025-11-01 Listed for Rent $2,825 ZUMPER1
- 2025-11-01 Rental Removed $2,825 RENTLY
- 2025-08-13 Listed for Rent $2,825 RENTLY
- 2021-06-16 Sold (Public Records) $12,993,955 Public Records
- 2009-12-29 Sold (MLS) $27,900 FMLS
- 2009-12-14 Listing Removed — FMLS
- 2006-11-28 Sold (Public Records) $243,000 Public Records
- 2005-10-19 Sold (Public Records) $97,000 Public Records
Property tax history
+3.6%/yrLatest (2025): $3,307 · -26.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…