CashFlowRE
Sign in Sign up
390 Dot Dr
D Composite 42.53
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.4/30.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +2.1/10.0

$250,000

390 Dot Dr · South Fulton, GA 30349
3 bd · 2.0 ba · 1,248 sqft · SingleFamily public records · 68 Days on market
Built 1972 1.00 ac lot

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

Listing remarks MLS

This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

Key facts

  • 1 acre lot
  • 2 parking spots
  • Built 1972

Property features AI

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Septic tank; Electricity available; Cable available; 110-volt electrical service
  • Home design: One-level home; Brick on three sides; Resale property; Crawl space foundation
  • Construction: Composition roof; Slab foundation
  • Exterior features: Private yard; Covered patio; Deck; Shed(s)

Interior

  • Kitchen: Breakfast bar; Dishwasher; Disposal; Electric range
  • Bedrooms: 3 bedrooms on main level; Master suite on main level
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: 2 full bathrooms; Master bathroom with shower (no tub)
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Walk-in closet(s); Double pane windows; No common walls
  • Laundry & utility: Laundry room; 220-volt outlet in laundry

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-224 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (29.2% below list).
  • Recommended offer: $177k (29.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — 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.
  • Zoned schools: Feldwood Elementary School (math 15% / reading 34%, grade F, #751 of 1,228 statewide, top 61%, 688 students, 100% FRL); Mcnair Middle School (math 8% / reading 12%, grade F, #433 of 470 statewide, top 93%, 888 students, 100% FRL); Banneker High School (math 24% / reading 75%, grade D+, #28 of 424 statewide, top 7%, 1,610 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 51% district-wide (-23 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 flat; 655 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 32% 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 $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 9y 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 $165k; list at $250k implies a 52% 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,912 (29.2% 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 68 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.22%
Cash-on-cash
-3.85%
DSCR
0.83
GRM
11.8

CMA / ARV

ARV (on-the-fly)
$152,256
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5890 Avenue Of Redwoods 0.24mi 3/2.0 1,425 (+14%) 3mo $174,000 $122 63

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

Projected returns pro-forma

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

5-year hold
IRR
21.0%
Equity multiple
2.69×
Total profit
$118,245
Equity at exit
$225,220
10-year hold
IRR
18.6%
Equity multiple
6.04×
Total profit
$352,713
Equity at exit
$485,695

Cash invested: $70,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

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

ZIP-level market 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
655
Price-to-rent
11.8×

Monthly cashflow live

Estimated rent
$1,769 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$207 /mo · $2,483/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$-224

Break-even live

Break-even rent $2,053
Max offer price $210,343
Occupancy floor

Sensitivity live

Price -10% $-83 -5% $-154 +0% $-224 +5% $-295 +10% $-366
Rent -10% $-364 -5% $-294 +0% $-224 +5% $-155 +10% $-85
Rate -1.0pp $-99 -0.5pp $-161 base $-224 +0.5pp $-289 +1.0pp $-355

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
$62,500
Closing costs
$7,500
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4312 Smithgall Ct Union City, GA 3.0 2.5 1433 $2,000 $1.40 20d 1 0.50mi
4128 Flat Trl Union City, GA 3.0 2.5 1450 $1,700 $1.17 45d 1 0.69mi
4483 Flat Shoals Rd Union City, GA 1.0–2.0 1.0–2.5 957 $1,495 $1.56 45d 1 0.72mi
5150 Oakley Commons Blvd Union City, GA 3.0 2.5 1375 $1,675 $1.22 26d 1 0.89mi
3550 Morning Creek Dr Atlanta, GA 4.0 2.0 1400 $1,730 $1.24 14d 1 0.89mi
3285 Oakley Pl Union City, GA 3.0 2.5 1350 $1,500 $1.11 45d 1 0.92mi
3695 Morning Creek Dr Atlanta, GA 3.0 2.0 1491 $2,100 $1.41 45d 1 0.95mi
5400 Oakley Commons Blvd Union City, GA 2.0 2.0 1258 $1,257 $1.00 45d 1 0.98mi
3865 Morning Creek Dr Atlanta, GA 3.0 2.0 1134 $1,675 $1.48 45d 1 0.99mi
4701 Flat Shoals Rd Union City, GA 3.0 2.5–3.0 1600 $1,775 $1.11 4d 1 1.01mi
6350 Oakley Rd Union City, GA 2.0–3.0 1.0–2.5 1360 $1,925 $1.42 0d 5 1.02mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 22d 1 1.03mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 45d 1 1.03mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 7d 1 1.03mi
5825 Vernier Dr Atlanta, GA 3.0 2.0 1346 $1,615 $1.20 26d 1 1.03mi
6425 Oakley Rd Union City, GA 1.0–3.0 1.0–2.0 1037 $1,506 $1.45 0d 17 1.04mi
3650 Creekview Cir Atlanta, GA 3.0 3.5 1225 $1,689 $1.38 14d 1 1.21mi
3715 Clearwater Dr Atlanta, GA 4.0 2.0 1482 $4,400 $2.97 45d 1 1.24mi
5100 Welcome All Rd SW Atlanta, GA 1.0–3.0 1.0–2.5 1057 $1,600 $1.51 7d 5 1.36mi
5480 Sierra Trl Atlanta, GA 3.0 2.5 1400 $1,845 $1.32 45d 1 1.40mi
6822 Shannon Pkwy Union City, GA 1.0–2.0 1.0–2.0 868 $1,515 $1.75 0d 4 1.48mi

Listing history 46 events

  1. 2026-05-31
    status $250,000 Pending 68 DOM
  2. 2026-04-12
    status Under Contract 693-char remark
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  3. 2026-04-12
    historical Active Under Contract
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  4. 2026-04-06
    status Active
  5. 2026-04-03
    status Back On Market 693-char remark
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  6. 2026-03-27
    historical Active Under Contract
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  7. 2026-03-27
    status Under Contract 693-char remark
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  8. 2026-03-23
    listed $250,000 New 693-char remark
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  9. 2026-03-23
    listed $250,000 Active
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  10. 2026-03-18
    historical $250,000 693-char remark
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  11. 2026-03-18
    historical $250,000
    Show marketing remark (693 chars)

    This beautiful home is available again at NO FAULT of the seller. Welcome to this beautifully freshly renovated 3-bedroom, 2-bathroom home situated on a spacious 1-acre lot in Fulton County. This charming property features modern updates throughout while maintaining a warm and inviting feel. The open and functional layout offers comfortable living spaces perfect for everyday living and entertaining. Step outside to enjoy the covered back deck, an ideal spot for hosting gatherings, relaxing, or enjoying the peaceful surroundings of your expansive backyard. With plenty of outdoor space and stylish interior updates, this home offers the perfect blend of comfort, privacy, and convenience.

  12. 2020-07-02
    soldstatus $165,000
  13. 2020-06-30
    soldstatus $165,000 Closed 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  14. 2020-06-30
    soldstatus $165,000 Sold
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  15. 2020-06-24
    status Pending 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  16. 2020-06-16
    historical Active Under Contract 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  17. 2020-06-15
    status Under Contract
  18. 2020-06-11
    status Back on Market
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  19. 2020-06-11
    status Active 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  20. 2020-06-08
    status Pending 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  21. 2020-06-02
    status Under Contract
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  22. 2020-06-02
    historical Active Under Contract 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  23. 2020-05-23
    price $177,900
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  24. 2020-05-23
    price $177,900 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  25. 2020-05-15
    status Active 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  26. 2020-05-15
    status Back on Market
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  27. 2020-05-07
    status Pending 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  28. 2020-05-07
    status Under Contract
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  29. 2020-05-02
    price $179,900
  30. 2020-05-01
    price $179,900 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  31. 2020-03-07
    listed $189,000 New
  32. 2020-01-31
    listed $189,000 Active 1321-char remark
    Show marketing remark (1321 chars)

    Must see this completely renovated beautiful all brick ranch. Perfect for first time home buyer. Rare opportunity to own a home in Atlanta on over 1 acre of land. This home features a great layout with a large living room, open kitchen, separate dining room, & huge back deck over-looking the backyard which is perfect for entertaining. In this home storage is not a problem. Huge attic spans the entire home and extends over the 2 car carport that also offers additional storage. Quiet neighborhood convenient to major freeways, airport, restaurants, and more. This renovation includes: Brand new stainless steel kitchen appliances, granite counters, granite island, new lighting throughout, laminate wood flooring and carpet; Bathroom stone tile surrounds, new plumbing fixtures throughout, Master bath luxury in shower seating and double shower heads, fresh paint throughout and exterior, crown molding, french doors, gliding barn doors, walk-in closet, smoke and carbon monoxide detectors. This home has a brand new roof with warranty, new hot water heater, new air condenser, freshly chlorinated well water with current county test certification, freshly pumped septic w 1-yr warranty, cleaned hvac ducts, dry crawl space, new wood report and treatment applied. Seller is motivated so bring all offers.

  33. 2019-11-01
    soldstatus $100,000
  34. 2019-10-18
    soldstatus $100,000 Closed
  35. 2019-10-18
    soldstatus $100,000 Sold
  36. 2019-09-27
    status Under Contract
  37. 2019-09-27
    status Pending
  38. 2019-09-19
    listed $110,000 Active
  39. 2019-09-19
    listed $110,000 New
  40. 2017-06-27
    soldstatus $78,900
  41. 2017-06-20
    soldstatus $78,900 Sold
  42. 2017-06-20
    soldstatus $78,900 Sold
  43. 2017-05-23
    status Under Contract
  44. 2017-05-23
    historical Pending
  45. 2017-05-19
    listed $79,900 Active
  46. 2017-05-19
    listed $79,900 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
$2,483 · $207/mo
Projected year-2 tax
$2,483 · $207/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 5/10 Major 7 d/yr ≥104°F today · 17 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
$21,229
− Mortgage interest
−$14,004
− Property taxes
−$2,483
− Insurance
−$1,250
− Repairs & maintenance
−$1,698
− Management
−$1,698
− Depreciation
−$7,273
Taxable loss
−$7,177
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,722
After-tax cash flow
$-971/yr

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

Schools (NCES district)

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

Livability — South Fulton

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

Census & demographics

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

Population outlook (Fulton County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

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

Political lean MEDSL · Fulton

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

Not yet ingested

Civics

Market trends

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

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+212.9% since first listed
45 events — show timeline
  • 2026-04-12 Pending GAMLS
  • 2026-04-12 Contingent FMLS
  • 2026-04-06 Relisted FMLS
  • 2026-04-03 Relisted GAMLS
  • 2026-03-27 Contingent FMLS
  • 2026-03-27 Pending GAMLS
  • 2026-03-23 Listed $250,000 GAMLS
  • 2026-03-23 Listed $250,000 FMLS
  • 2026-03-18 Coming Soon $250,000 GAMLS
  • 2026-03-18 Coming Soon $250,000 FMLS
  • 2020-07-02 Sold (Public Records) $165,000 Public Records
  • 2020-06-30 Sold (MLS) $165,000 GAMLS
  • 2020-06-30 Sold (MLS) $165,000 FMLS
  • 2020-06-24 Pending FMLS
  • 2020-06-16 Contingent FMLS
  • 2020-06-15 Pending GAMLS
  • 2020-06-11 Relisted GAMLS
  • 2020-06-11 Relisted FMLS
  • 2020-06-08 Pending FMLS
  • 2020-06-02 Pending GAMLS
  • 2020-06-02 Contingent FMLS
  • 2020-05-23 Price Changed $177,900 GAMLS
  • 2020-05-23 Price Changed $177,900 FMLS
  • 2020-05-15 Relisted FMLS
  • 2020-05-15 Relisted GAMLS
  • 2020-05-07 Pending FMLS
  • 2020-05-07 Pending GAMLS
  • 2020-05-02 Price Changed $179,900 GAMLS
  • 2020-05-01 Price Changed $179,900 FMLS
  • 2020-03-07 Listed $189,000 GAMLS
  • 2020-01-31 Listed $189,000 FMLS
  • 2019-11-01 Sold (Public Records) $100,000 Public Records
  • 2019-10-18 Sold (MLS) $100,000 GAMLS
  • 2019-10-18 Sold (MLS) $100,000 FMLS
  • 2019-09-27 Pending GAMLS
  • 2019-09-27 Pending FMLS
  • 2019-09-19 Listed $110,000 GAMLS
  • 2019-09-19 Listed $110,000 FMLS
  • 2017-06-27 Sold (Public Records) $78,900 Public Records
  • 2017-06-20 Sold (MLS) $78,900 GAMLS
  • 2017-06-20 Sold (MLS) $78,900 FMLS
  • 2017-05-23 Pending GAMLS
  • 2017-05-23 Contingent FMLS
  • 2017-05-19 Listed $79,900 FMLS
  • 2017-05-19 Listed $79,900 GAMLS

Property tax history

+16.8%/yr

Latest (2025): $2,483 · -23.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…