2258 Bigwood Trl · South Fulton, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 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 +18.2/30.0
- ARV discount +15.0/15.0
- Appreciation +10.0/10.0
- 1% rule +5.9/10.0
- DSCR +5.7/10.0
- Schools +4.5/10.0
- Rent growth +2.7/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
$168,625
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
**PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience - and with a little TLC, this could truly become your dream space. The spacious Owner's Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You'll love the separate dining area and open kitchen that overlooks the spacious living room - perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
Key facts
- Exterior storage
- Private patio
- Owner's suite
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath townhouse listed at $169k.
Deal economics
- At list price, monthly cash flow is $150 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $169k).
- Recommended offer: $148k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.4% 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 B — 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; 656 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).
- This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $18k of equity ($1k loan paydown + $17k 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 $47k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 122 days — a 12% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 7y ago; this cycle's ask has dropped $26k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $97k; list at $169k implies a 74% 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→19/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 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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
- 1.09% ✓
- Cap rate
- 7.36%
- Cash-on-cash
- 3.82%
- DSCR
- 1.17
- GRM
- 7.7
CMA / ARV
- ARV (median comp)
- $213,783
- List price
- $168,625
- Delta
- -21.12%
- 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 |
|---|---|---|---|---|---|---|---|
| 2304 Bigwood Trl | 0.09mi | 3/2.5 (+1) | 1,620 (0%) | 1mo | $179,000 | $110 | 88 |
| 2236 Bigwood Trl | 0.04mi | 3/2.5 (+1) | 1,618 (-0%) | 13mo | $192,000 | $119 | 80 |
| 2330 Bigwood Trl | 0.12mi | 3/2.5 (+1) | 1,584 (-2%) | 5mo | $200,000 | $126 | 80 |
| 6420 Olmadison Pl | 0.07mi | 3/2.5 (+1) | 1,582 (-2%) | 11mo | $253,400 | $160 | 76 |
| 6412 Olmadison Pl | 0.08mi | 3/2.5 (+1) | 1,520 (-6%) | 3mo | $239,000 | $157 | 76 |
| 2637 Rocky Ct | 0.50mi | 2/2.5 | 1,424 (-12%) | 1mo | $190,000 | $133 | 54 |
| 3473 Shoal Oak Ct | 0.48mi | 3/2.5 (+1) | 1,507 (-7%) | 11mo | $257,000 | $171 | 50 |
| 6374 Rockaway Rd | 0.45mi | 2/2.5 | 1,453 (-10%) | 15mo | $199,900 | $138 | 47 |
| 2667 Rocky Ct | 0.49mi | 3/2.5 (+1) | 1,432 (-12%) | 8mo | $195,000 | $136 | 44 |
| 6159 Centennial Run | 0.71mi | 3/2.5 (+1) | 1,810 (+12%) | 1mo | $269,900 | $149 | 40 |
| 6001 Oak Bend Ct | 0.63mi | 3/2.5 (+1) | 1,456 (-10%) | 11mo | $240,000 | $165 | 38 |
| 6179 Centennial Run | 0.69mi | 3/2.5 (+1) | 1,810 (+12%) | 13mo | $255,000 | $141 | 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
- IRR
- 26.2%
- Equity multiple
- 3.07×
- Total profit
- $97,823
- Equity at exit
- $151,911
- IRR
- 22.4%
- Equity multiple
- 6.80×
- Total profit
- $273,853
- Equity at exit
- $327,601
Cash invested: $47,215 (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 30349
- Home prices YoY
- 4.6%
- Rents YoY
- 0.9%
- Active inventory
- 656
- Price-to-rent
- 7.7×
Monthly cashflow live
- Estimated rent
- $1,832 high interval (Pro) →
- Mortgage (P&I)
- −$884
- Tax from tax record
- −$277 /mo · $3,325/yr
- Insurance
- −$70
- HOA
- −$65
- Vacancy / Maint / Mgmt
- −$385
- Net cashflow
- $150
Break-even live
Sensitivity live
| Price | -10% $246 | -5% $198 | +0% $150 | +5% $103 | +10% $55 |
|---|---|---|---|---|---|
| Rent | -10% $6 | -5% $78 | +0% $150 | +5% $223 | +10% $295 |
| Rate | -1.0pp $235 | -0.5pp $193 | base $150 | +0.5pp $107 | +1.0pp $62 |
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
- $42,156
- Closing costs
- $5,059
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2184 Olmadison Vw Atlanta, GA | 2.0 | 2.0 | 1236 | $1,985 | $1.61 | 19d | 1 | 0.01mi |
| 6409 Olmadison Pl Atlanta, GA | 1.0 | 1.0 | 1440 | $520 | $0.36 | 44d | 1 | 0.07mi |
| 6409 Olmadison Pl Atlanta, GA | 1.0 | 1.0 | 1440 | $595 | $0.41 | 25d | 1 | 0.07mi |
| 6368 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1428 | $1,596 | $1.12 | 0d | 1 | 0.08mi |
| 6370 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1440 | $1,795 | $1.25 | 44d | 1 | 0.08mi |
| 2373 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1566 | $1,845 | $1.18 | 25d | 1 | 0.09mi |
| 2285 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $1,740 | $1.10 | 3d | 1 | 0.09mi |
| 2310 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $2,600 | $1.65 | 25d | 1 | 0.12mi |
| 6078 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1622 | $1,800 | $1.11 | 25d | 1 | 0.42mi |
| 2592 Rocky Ct Atlanta, GA | 2.0 | 2.5 | 1424 | $2,000 | $1.40 | 44d | 1 | 0.44mi |
| 2667 Rocky Ct Atlanta, GA | 3.0 | 2.5 | 1432 | $2,200 | $1.54 | 44d | 1 | 0.46mi |
| 6278 Rockaway Rd Atlanta, GA | 3.0 | 2.5 | 1524 | $2,000 | $1.31 | 44d | 1 | 0.46mi |
| 6048 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1500 | $1,750 | $1.17 | 0d | 1 | 0.50mi |
| 6048 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1500 | $1,750 | $1.17 | 23d | 1 | 0.50mi |
| 6027 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1530 | $2,070 | $1.35 | 6d | 1 | 0.55mi |
| 855 Old Rocky Rd Atlanta, GA | 3.0 | 2.0 | 1310 | $1,710 | $1.31 | 25d | 1 | 0.63mi |
| 320 Emerald Green Ct Atlanta, GA | 3.0 | 2.0 | 1575 | $2,050 | $1.30 | 44d | 1 | 0.66mi |
| 6090 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1200 | $1,875 | $1.56 | 19d | 1 | 0.71mi |
| 6684 Judy Ln Riverdale, GA | 3.0 | 2.0 | 1356 | $1,705 | $1.26 | 44d | 1 | 0.73mi |
| 6560 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1309 | $1,500 | $1.15 | 23d | 1 | 0.75mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,695 | $1.38 | 6d | 1 | 0.76mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 25d | 1 | 0.76mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,750 | $1.42 | 23d | 1 | 0.76mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 44d | 1 | 0.76mi |
| 3105 Garnet Way Atlanta, GA | 3.0 | 2.0 | 1470 | $1,660 | $1.13 | 13d | 1 | 0.78mi |
| 2555 Flat Shoals Rd #401 Atlanta, GA | 3.0 | 2.5 | 1550 | $2,050 | $1.32 | 44d | 1 | 0.81mi |
| 2555 Flat Shoals Rd #404 College Park, GA | 3.0 | 2.5 | 1408 | $1,700 | $1.21 | 25d | 1 | 0.87mi |
| 2555 Flat Shoals Rd #3005 Atlanta, GA | 3.0 | 2.5 | 1724 | $1,850 | $1.07 | 6d | 1 | 0.88mi |
| 2820 Greenbower Ct Atlanta, GA | 3.0 | 2.0 | 1338 | $1,730 | $1.29 | 5d | 1 | 0.89mi |
| 2550 Hallie Mill Rd Atlanta, GA | 3.0 | 2.0 | 1372 | $1,600 | $1.17 | 13d | 1 | 0.96mi |
| 2014 Radford Ct Riverdale, GA | 3.0 | 1.5 | 1190 | $1,665 | $1.40 | 44d | 1 | 0.96mi |
| 6056 Carriage Ct Atlanta, GA | 3.0 | 2.0 | 1400 | $1,549 | $1.11 | 0d | 1 | 1.02mi |
| 6345 Peppermill Ln Atlanta, GA | 3.0 | 2.5 | 1224 | $1,800 | $1.47 | 44d | 1 | 1.02mi |
| 145 W Village Ct Riverdale, GA | 3.0 | 2.5 | 1284 | $1,840 | $1.43 | 0d | 1 | 1.04mi |
| 2565 Lantern Ln Atlanta, GA | 1.0 | 1.0 | 1522 | $621 | $0.41 | 0d | 1 | 1.06mi |
| 7025 Brentwood Ct Riverdale, GA | 2.0 | 1.5 | 1124 | $1,425 | $1.27 | 44d | 1 | 1.07mi |
| 6454 W Fayetteville Rd Riverdale, GA | 3.0 | 2.0 | 1204 | $1,950 | $1.62 | 21d | 1 | 1.08mi |
| 110 Fruitwood Trce Unit A Riverdale, GA | 3.0 | 2.0 | 1100 | $1,800 | $1.64 | 21d | 1 | 1.10mi |
| 3206 Pine Tree Trl Unit 15C Atlanta, GA | 3.0 | 2.5 | 1466 | $1,950 | $1.33 | 5d | 1 | 1.16mi |
| 2529 Wood Bend Ln Riverdale, GA | 3.0 | 2.5 | 1508 | $1,945 | $1.29 | 44d | 1 | 1.18mi |
HOA detail
- Monthly dues
- $65 · $780/yr
Listing history 31 events
-
2026-06-21days on market $168,625 Active 122 DOM
-
2026-06-18days on market $168,625 Active 119 DOM
-
2026-06-17days on market $168,625 Active 118 DOM
-
2026-06-16days on market $168,625 Active 117 DOM
-
2026-06-15days on market $168,625 Active 116 DOM
-
2026-06-13days on market $168,625 Active 114 DOM
-
2026-06-09days on market $168,625 Active 110 DOM
-
2026-06-08days on market $168,625 Active 109 DOM
-
2026-06-07days on market $168,625 Active 108 DOM
-
2026-06-04pricedays on market $168,625 Active 105 DOM
-
2026-06-03days on market $177,500 Active 104 DOM
-
2026-06-01days on market $177,500 Active 102 DOM
-
2026-05-31days on market $177,500 Active 101 DOM
-
2026-04-29price $177,500 1150-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2026-04-29price $177,500 1175-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2026-03-26price $185,000 1150-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2026-03-26price $185,000 1175-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2026-02-18$195,000 New 1150-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2026-02-18$195,000 Active 1175-char remark
Show marketing remark (1175 chars)
** PRICE IMPROVEMENT** Perfect for first-time homebuyers, savvy investors, or anyone ready for a fresh start! This charming 3-bedroom, 2.5-bath townhome offers the ideal blend of comfort and convenience — and with a little TLC, this could truly become your dream space. The spacious Owner’s Suite provides a comfortable retreat with a private bath and ample closet space. The secondary bedrooms are generously sized, offering flexibility for guests, a home office, or whatever best suits your needs. An upstairs laundry room is conveniently located near the bedrooms, making everyday living simple and efficient. You’ll love the separate dining area and open kitchen that overlooks the spacious living room — perfect for entertaining or staying connected while cooking. Step outside to your private patio with additional exterior storage, plus off-street parking for two cars. Seller is offering a $3,000 carpet/paint concession, giving you the opportunity to add your personal touch. With no rental restrictions, this property presents a great opportunity for homeowners and investors alike. Schedule your showing today and imagine the possibilities!
-
2025-12-23historical $1,500
-
2025-10-10price $1,500
-
2025-08-28$1,700
-
2025-08-06historical
-
2025-04-25price $210,000
-
2025-03-03$215,000 Active
-
2024-02-16historical $1,500
-
2023-12-06price $1,500
-
2023-10-20$1,600
-
2019-09-09soldstatus $96,900 Sold
-
2019-07-29status Under Contract
-
2019-07-19$100,000 New
ⓘ 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
- $3,325 · $277/mo
- Projected year-2 tax
- $3,325 · $277/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 3/10 Moderate
- Heat 6/10 Major 7 d/yr ≥104°F today · 19 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
- $21,980
- − Mortgage interest
- −$9,446
- − Property taxes
- −$3,325
- − Insurance
- −$843
- − Repairs & maintenance
- −$1,758
- − Management
- −$1,758
- − HOA
- −$780
- − Depreciation
- −$4,905
- Taxable loss
- −$836
- Est. tax savings @ 24.0%
- +$201
- After-tax cash flow
- $2,005/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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+77.5% since first listed18 events — show timeline
- 2026-04-29 Price Changed $177,500 GAMLS
- 2026-04-29 Price Changed $177,500 FMLS
- 2026-03-26 Price Changed $185,000 GAMLS
- 2026-03-26 Price Changed $185,000 FMLS
- 2026-02-18 Listed $195,000 FMLS
- 2026-02-18 Listed $195,000 GAMLS
- 2025-12-23 Rental Removed $1,500 FMLS
- 2025-10-10 Price Changed $1,500 FMLS
- 2025-08-28 Listed for Rent $1,700 FMLS
- 2025-08-06 Listing Removed — FMLS
- 2025-04-25 Price Changed $210,000 FMLS
- 2025-03-03 Listed $215,000 FMLS
- 2024-02-16 Rental Removed $1,500 FMLS
- 2023-12-06 Price Changed $1,500 FMLS
- 2023-10-20 Listed for Rent $1,600 FMLS
- 2019-09-09 Sold (MLS) $96,900 GAMLS
- 2019-07-29 Pending — GAMLS
- 2019-07-19 Listed $100,000 GAMLS
Property tax history
+6.0%/yrLatest (2025): $3,325 · -0.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…