461 Lake Ridge Ln · Union City, 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 4/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +9.4/30.0
- ARV discount +7.5/15.0
- Schools +4.5/10.0
- Rent growth +3.1/5.0
- Livability +2.9/5.0
- 1% rule +2.8/10.0
- DSCR +2.6/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$359,999
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
Key facts
- Craftsman style home
- Wood plank flooring
- Large island
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $360k.
Deal economics
- At list price, monthly cash flow is $-257 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $323k (10.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $282k (21.6% below list).
- Recommended offer: $282k (21.6% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Liberty Point Elementary School (math 37% / reading 31%, grade F, #554 of 1,228 statewide, top 46%, 694 students, 100% FRL); Renaissance Middle School (math 22% / reading 27%, grade F, #301 of 470 statewide, top 66%, 1,166 students, 71% FRL); Langston Hughes High School (math 8% / reading 17%, grade F, #336 of 424 statewide, top 80%, 1,964 students, 65% FRL) — zoned schools average 78% FRL vs 41% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 24% at this address vs 51% district-wide (-27 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.5%/yr); 531 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 36% of the median local income ($94k/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 $11k 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 77 days — a 6% lower offer ($338k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 8y ago; this cycle's ask has dropped $40k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $218k; list at $360k implies a 65% 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 77 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
- 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.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.78% ✗
- Cap rate
- 5.44%
- Cash-on-cash
- -3.06%
- DSCR
- 0.86
- GRM
- 10.6
CMA / ARV
No comps found within radius.
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1009 Eldon Ln | 0.06mi | 5/3.0 | 2,720 | 0mo | $350,000 | $129 | 84 |
| 3205 Bowlin Dr | 0.11mi | 5/4.0 | 4,070 | 3mo | $467,000 | $115 | 76 |
| 3229 Bowlin Dr | 0.13mi | 5/4.0 | 3,602 | 4mo | $405,000 | $112 | 74 |
| 816 Lake Chase | 0.18mi | 5/3.0 | 2,611 | 7mo | $350,000 | $134 | 73 |
| 5234 Tye Trl | 0.30mi | 5/4.0 | 3,372 | 2mo | $445,000 | $132 | 68 |
| 601 Stream Ct | 0.28mi | 5/4.0 | 3,882 | 6mo | $440,000 | $113 | 66 |
| 2154 Dodson Woods Dr | 0.14mi | 4/2.5 (-1) | 2,816 | 11mo | $355,000 | $126 | 65 |
| 628 Stream Ct | 0.18mi | 4/2.5 (-1) | — | 10mo | $399,900 | — | 64 |
| 627 Stream Ct | 0.18mi | 6/4.5 (+1) | 3,845 | 8mo | $465,000 | $121 | 62 |
| 2113 Dodson Woods Dr | 0.22mi | 6/4.0 (+1) | 3,941 | 10mo | $448,000 | $114 | 60 |
| 10101 Deep Creek Dr | 0.52mi | 4/3.0 (-1) | 2,107 | 2mo | $340,000 | $161 | 57 |
| 10119 Deep Creek Dr | 0.64mi | 4/2.5 (-1) | 1,945 | 4mo | $263,000 | $135 | 47 |
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 · 2.53% rent growth · sell at horizon
- IRR
- -21.9%
- Equity multiple
- 0.25×
- Total profit
- $-75,997
- Equity at exit
- $53,677
- IRR
- -16.9%
- Equity multiple
- 0.08×
- Total profit
- $-92,492
- Equity at exit
- $31,126
Cash invested: $100,800 (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 30213
- Home prices YoY
- -17.7%
- Rents YoY
- 2.5%
- Active inventory
- 531
- Price-to-rent
- 10.6×
Monthly cashflow live
- Estimated rent
- $2,824 high interval (Pro) →
- Mortgage (P&I)
- −$1,888
- Tax est. 1.5%
- −$450 /mo · $5,400/yr
- Insurance
- −$150
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$593
- Net cashflow
- $-257
Break-even live
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $90,000
- Closing costs
- $10,800
- 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 25 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1013 Eldon Ln Fairburn, GA | 4.0 | 2.5 | 2440 | $2,379 | $0.97 | 17d | 1 | 0.07mi |
| 1008 Eldon Ln Fairburn, GA | 4.0 | 3.0 | 2402 | $2,539 | $1.06 | 11d | 1 | 0.10mi |
| 438 Lake Ridge Ln Fairburn, GA | 5.0 | 3.0 | 2964 | $3,049 | $1.03 | 2d | 1 | 0.11mi |
| 801 Lake Chase Fairburn, GA | 4.0 | 2.0 | 2636 | $2,570 | $0.97 | 24d | 1 | 0.12mi |
| 12006 Crosswicks Rd Union City, GA | 4.0 | 3.0 | 1821 | $3,468 | $1.90 | 44d | 1 | 0.33mi |
| 8317 Hunters Grove Rd Union City, GA | 4.0 | 2.5 | 1821 | $5,500 | $3.02 | 43d | 1 | 0.38mi |
| 6015 Deer Run St Union City, GA | 5.0 | 2.5 | 2360 | $2,700 | $1.14 | 24d | 1 | 0.40mi |
| 12006 Crosswicks Rd Unit Sunshine Union City, GA | 4.0 | 2.5 | 1821 | $2,770 | $1.52 | 4d | 1 | 0.44mi |
| 6155 Dodson Rd Fairburn, GA | 4.0 | 2.5 | 2400 | $2,600 | $1.08 | 13d | 1 | 0.48mi |
| 12076 Crosswicks Rd Union City, GA | 3.0–4.0 | 2.0–2.5 | 1617 | $2,831 | $1.75 | 1d | 6 | 0.56mi |
| 5405 Rosewood Pl Fairburn, GA | 5.0 | 4.0 | 3405 | $4,800 | $1.41 | 43d | 1 | 0.70mi |
| 5791 Blacktop Ct Fairburn, GA | 4.0 | 2.5 | 1991 | $2,423 | $1.22 | 43d | 1 | 0.87mi |
| 145 Parkway Dr Fairburn, GA | 4.0 | 2.5 | 2372 | $2,440 | $1.03 | 43d | 1 | 0.88mi |
| 4666 Ravenwood Loop Union City, GA | 4.0 | 3.0 | 1916 | $2,175 | $1.14 | 24d | 1 | 0.99mi |
| 4681 Ravenwood Loop Union City, GA | 4.0 | 2.5 | 1593 | $1,999 | $1.25 | 43d | 1 | 1.01mi |
| 4407 Sparrow Cir Atlanta, GA | 3.0–5.0 | 2.5–3.0 | 2055 | $2,700 | $1.31 | 2d | 10 | 1.04mi |
| 165 Fireside Way Fairburn, GA | 4.0 | 3.0 | 2230 | $2,396 | $1.07 | 43d | 1 | 1.22mi |
| 5548 Union Pointe Pl Union City, GA | 4.0 | 2.5 | 1763 | $2,400 | $1.36 | 43d | 1 | 1.25mi |
| 3234 Diamond Blf Union City, GA | 4.0 | 2.5 | 1922 | $2,360 | $1.23 | 5d | 1 | 1.26mi |
| 715 Lake Joyce Ln Fairburn, GA | 4.0 | 3.0 | 2974 | $2,395 | $0.81 | 43d | 1 | 1.26mi |
| 3228 Diamond Blf Union City, GA | 4.0 | 2.5 | 1922 | $2,195 | $1.14 | 43d | 1 | 1.27mi |
| 3206 Diamond Blf Union City, GA | 5.0 | 2.0 | 1900 | $2,275 | $1.20 | 24d | 1 | 1.33mi |
| 5000 Cardinal Ct Fairburn, GA | 4.0 | 2.5 | 2634 | $2,595 | $0.99 | 43d | 1 | 1.42mi |
| 6460 Lake Esther Dr Fairburn, GA | 4.0 | 3.0 | 1300 | $1,997 | $1.54 | 11d | 1 | 1.48mi |
| 6460 Lake Esther Dr Fairburn, GA | 4.0 | 3.0 | 1300 | $2,300 | $1.77 | 43d | 1 | 1.48mi |
Listing history 24 events
-
2026-06-17statusdays on market $359,999 Under Contract 77 DOM
-
2026-04-17status Pending
-
2026-04-10status Under Contract 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-03-23status Back On Market 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-03-18status Under Contract 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-02-28price $359,999
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-02-28price $359,999 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-02-06$399,999 Active
-
2026-02-04price $399,999 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2026-01-13$417,900 New 732-char remark
Show marketing remark (732 chars)
Beautiful Craftsman-style home in the desirable Dodson Lake community! This spacious Statesboro II plan offers 4 bedrooms and 2.5 bathrooms with an impressive two-story foyer and a formal dining room-perfect for hosting and everyday living. Enjoy a chef-inspired kitchen featuring a large island, modern finishes, and ample cabinet space, opening to the main living area for easy entertaining. The oversized owner's suite includes generous closet space and a private bath. Additional highlights include wood plank flooring on the main level, granite kitchen countertops, and cultured marble bathroom countertops. Conveniently located near S. Fulton Parkway with quick access to I-285. SELLER REQUIRES 24HOURS NOTICE FOR ALL SHOWINGS
-
2019-04-01soldstatus $217,900 Closed 395-char remark
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2019-04-01soldstatus $217,900 Sold
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2019-02-10status Under Contract
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2019-02-10status Pending 395-char remark
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2018-12-21$217,900 Active 395-char remark
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2018-12-21$217,900 New
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2018-12-21historical
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2018-12-21historical
Show marketing remark (395 chars)
New Construction by Heatherland Homes where Elegance is Affordable! The Statesboro II plan features 4bedrooms and 2.5 baths, extended 2 story foyer, formal dining room, Chef's Kitchen, and Master Suite w/Oversized closets. We include: wood plank flooring on main level, granite kitchen countertops, cultured marble bathroom countertops, and so much More, CALL TODAY! - Statesboro II- Dodson Lake
-
2018-11-20price $217,900
-
2018-11-20price $217,900
-
2018-10-20price $215,900
-
2018-10-19price $215,900
-
2018-10-12$197,400 Active
-
2018-10-12$197,400 New
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 6/10 Major 7 d/yr ≥103°F today · 20 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
- $33,885
- − Mortgage interest
- −$20,166
- − Property taxes
- −$5,400
- − Insurance
- −$1,800
- − Repairs & maintenance
- −$2,711
- − Management
- −$2,711
- − Depreciation
- −$10,473
- Taxable loss
- −$9,375
- Est. tax savings @ 24.0%
- +$2,250
- After-tax cash flow
- $-835/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 — Union City
- Score
- 58/100
- State rank
- #443
- US rank
- #21281
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Union City, GA
- County
- Fulton County · 1,094,430 people
- City population
- 25,130
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 50,621
- Household income
- $94,125
- Rent vs Own
- Severe rent burden
- 1025.0
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 (86%)
- Race & ethnicity
- Black 86% White 8% Hispanic / Latino 4% Two or more races 3%
- Common ancestry
- Hispanic 1% Arab 1% Lithuanian 0%
- Foreign-born
- 7% · Canada
- Languages at home
- 91% English-only · Spanish 4% French/Haitian/Cajun 2% Arabic 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
- ▼ -50.66%
- Current HPI
- 235.9372
- Rent YoY
- ▲ 2.53%
- 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
+82.4% since first listed23 events — show timeline
- 2026-04-17 Pending — FMLS
- 2026-04-10 Pending — GAMLS
- 2026-03-23 Relisted — GAMLS
- 2026-03-18 Pending — GAMLS
- 2026-02-28 Price Changed $359,999 FMLS
- 2026-02-28 Price Changed $359,999 GAMLS
- 2026-02-06 Listed $399,999 FMLS
- 2026-02-04 Price Changed $399,999 GAMLS
- 2026-01-13 Listed $417,900 GAMLS
- 2019-04-01 Sold (MLS) $217,900 GAMLS
- 2019-04-01 Sold (MLS) $217,900 FMLS
- 2019-02-10 Pending — GAMLS
- 2019-02-10 Pending — FMLS
- 2018-12-21 Listing Removed — GAMLS
- 2018-12-21 Listed $217,900 GAMLS
- 2018-12-21 Listed $217,900 FMLS
- 2018-12-21 Listing Removed — FMLS
- 2018-11-20 Price Changed $217,900 GAMLS
- 2018-11-20 Price Changed $217,900 FMLS
- 2018-10-20 Price Changed $215,900 GAMLS
- 2018-10-19 Price Changed $215,900 FMLS
- 2018-10-12 Listed $197,400 GAMLS
- 2018-10-12 Listed $197,400 FMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…