CashFlowRE
Sign in Sign up
2296 Nicole Dr
D+ Composite 49.5
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.6/10.0
  • Rent growth +3.1/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$200,000

2296 Nicole Dr · Lovejoy, GA 30228
3 bd · 3.0 ba · 1,584 sqft · Townhouse public records · 57 Days on market
Built 2006 3,001 sqft lot Est $271k · 26% under $40/mo HOA · 2% of rent

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

Listing remarks MLS

Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

Key facts

  • Ample counter space
  • Private driveway
  • Covered entry

Tags

PRIVATE DRIVEWAYCOVERED ENTRYDURABLE LVP FLOORINGBRIGHT BAY-WINDOW LIVING AREACRISP WHITE CABINETRYAMPLE COUNTER SPACE

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/3.0-bath townhouse listed at $200k.

Deal economics

  • At list price, monthly cash flow is $72 ($858/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (4.2% below list).
  • Recommended offer: $192k (4.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.4% in Lovejoy — 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 62/100 on livability (#317 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Eddie White Middle School (math 8% / reading 22%, grade F, #399 of 470 statewide, top 86%, 1,438 students, 90% FRL); Eddie White Middle School (math 8% / reading 22%, grade F, #399 of 470 statewide, top 86%, 1,438 students, 90% FRL); Lovejoy High School (math 7% / reading 8%, grade F, #378 of 424 statewide, top 91%, 2,136 students, 90% FRL).
  • Market conditions: Rents rising (+2.2%/yr); 561 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); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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.

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.
Recommended offer $191,525 (4.2% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.96%
Cap rate
6.72%
Cash-on-cash
1.53%
DSCR
1.07
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$270,864
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2296 Nicole Dr 0.00mi 3/2.5 1,584 (0%) 1mo $200,000 $126 97
11514 Kimberly Way 0.43mi 3/2.5 1,579 (-0%) 2mo $285,990 $181 76
11522 Kimberly Way 0.44mi 3/2.5 1,579 (-0%) 1mo $275,491 $174 76
11518 Kimberly Way 0.43mi 3/2.5 1,579 (-0%) 2mo $275,491 $174 76
11524 Kimberly Way 0.47mi 3/2.5 1,579 (-0%) 0mo $245,490 $155 76
11526 Kimberly Way 0.45mi 3/2.5 1,579 (-0%) 1mo $286,490 $181 76
11535 Kimberly Way Lot 11 0.44mi 3/2.5 1,579 (-0%) 2mo $269,990 $171 75
11531 Kimberly Way Lot 09 0.47mi 3/2.5 1,579 (-0%) 2mo $279,990 $177 74
11552 Kimberly Way #29 0.48mi 3/2.5 1,579 (-0%) 2mo $269,990 $171 73
11541 Kimberly Way 0.49mi 3/2.5 1,579 (-0%) 2mo $269,590 $171 73
11539 Kimberly Way Lot 13 0.49mi 3/2.5 1,579 (-0%) 3mo $269,990 $171 72
11447 South Grove Dr 0.74mi 3/2.5 1,520 (-4%) 2mo $159,900 $105 54

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 · 2.2% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.48×
Total profit
$-29,317
Equity at exit
$29,821
10-year hold
IRR
-7.5%
Equity multiple
0.54×
Total profit
$-25,573
Equity at exit
$17,292

Cash invested: $56,000 (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 30228

Home prices YoY
-24.3%
Rents YoY
2.2%
Active inventory
561
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,915 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$269 /mo · $3,232/yr
Insurance
$83
HOA
$40
Vacancy / Maint / Mgmt
$402
Net cashflow
$72

Break-even live

Break-even rent $1,825
Max offer price $200,000
Occupancy floor 91%

Sensitivity live

Price -10% $185 -5% $128 +0% $72 +5% $15 +10% $-42
Rent -10% $-80 -5% $-4 +0% $72 +5% $147 +10% $223
Rate -1.0pp $172 -0.5pp $122 base $72 +0.5pp $20 +1.0pp $-33

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
$50,000
Closing costs
$6,000
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2306 Nicole Dr Lovejoy, GA 3.0 2.5 1324 $1,800 $1.36 45d 1 0.01mi
2275 Nicole Dr Lovejoy, GA 4.0 2.0 1800 $1,835 $1.02 7d 1 0.07mi
11352 Michelle Way Lovejoy, GA 3.0 2.5 1440 $1,485 $1.03 14d 1 0.07mi
2355 Brianna Dr Lovejoy, GA 3.0 2.5 1876 $1,476 $0.79 14d 1 0.07mi
2361 Brianna Dr Lovejoy, GA 3.0 2.5 1384 $1,525 $1.10 23d 1 0.08mi
2367 Brianna Dr Lovejoy, GA 3.0 2.5 1440 $1,695 $1.18 45d 1 0.09mi
2411 Brianna Dr Lovejoy, GA 3.0 2.0 1432 $1,826 $1.28 4d 1 0.11mi
2251 Nicole Dr #119 Hampton, GA 3.0 2.5 1324 $1,700 $1.28 26d 1 0.12mi
11523 Vinea Ln Lovejoy, GA 3.0 2.0 1557 $1,850 $1.19 45d 1 0.20mi
2257 Sugarleaf Trl Lovejoy, GA 3.0 2.0 1624 $1,775 $1.09 45d 1 0.20mi
11560 Winston Dr Lovejoy, GA 3.0 3.0 1710 $2,710 $1.58 45d 1 0.37mi
11531 Kimberly Way Lovejoy, GA 3.0 2.5 1579 $2,200 $1.39 6d 1 0.44mi
11522 Kimberly Way Lovejoy, GA 3.0 2.5 1700 $2,200 $1.29 6d 1 0.44mi
2051 Registry Ct Lovejoy, GA 4.0 3.0 2188 $1,940 $0.89 45d 1 0.48mi
11649 Mendenhall Ct Hampton, GA 3.0 2.5 1568 $2,300 $1.47 22d 1 0.48mi
11866 Registry Blvd Unit 1 Hampton, GA 3.0 2.0 1488 $1,650 $1.11 26d 1 0.50mi
1992 Lovejoy Rd Lovejoy, GA 1.0–3.0 1.0–2.0 1085 $1,902 $1.75 0d 23 0.53mi
10938 Wheeler Trce Lovejoy, GA 3.0 3.0 1692 $1,879 $1.11 45d 1 0.53mi
2056 Registry Pl Lovejoy, GA 3.0 2.0 1488 $1,825 $1.23 45d 1 0.54mi
11540 Alicias Ct Lovejoy, GA 3.0 2.5 1876 $1,711 $0.91 7d 1 0.54mi
11722 Chatham Dr Hampton, GA 3.0 2.5 1600 $2,300 $1.44 26d 1 0.56mi
11688 Brightside Pkwy Lovejoy, GA 4.0 2.5 2089 $2,200 $1.05 0d 1 0.62mi
11248 James Madison Dr Hampton, GA 3.0 2.5 1986 $1,980 $1.00 13d 1 0.63mi
11236 James Madison Dr Hampton, GA 3.0 2.5 1518 $1,870 $1.23 45d 1 0.64mi
1906 Dalton Way Lovejoy, GA 3.0 3.0 2228 $2,100 $0.94 45d 1 0.66mi
2019 Grove Way Lovejoy, GA 3.0 2.5 1524 $1,395 $0.92 45d 1 0.67mi
1902 Grove Way Lovejoy, GA 3.0 2.5 1592 $1,555 $0.98 5d 1 0.67mi
1863 Grove Way Lovejoy, GA 3.0 2.5 1592 $1,660 $1.04 26d 1 0.71mi
1863 Grove Way Lovejoy, GA 3.0 2.5 1592 $1,660 $1.04 0d 1 0.71mi
1851 Simmons Ln Lovejoy, GA 4.0 2.5 1940 $2,211 $1.14 0d 1 0.72mi
11517 Haleigh St Lovejoy, GA 3.0 3.0 2228 $2,000 $0.90 45d 1 0.78mi
11942 Fuller St Lovejoy, GA 3.0 2.5 1421 $1,639 $1.15 45d 1 0.79mi
11940 Fuller St Lovejoy, GA 3.0 2.5 1421 $1,699 $1.20 45d 1 0.79mi
1578 Onalee Dr Hampton, GA 3.0 2.5 1709 $1,800 $1.05 26d 1 0.80mi
1562 Onalee Dr Hampton, GA 3.0 2.0 2125 $1,800 $0.85 45d 1 0.81mi
1562 Onalee Dr Hampton, GA 3.0 2.5 2125 $1,775 $0.84 20d 1 0.81mi
1781 Fielding Way Lovejoy, GA 3.0 2.5 1370 $1,545 $1.13 45d 1 0.82mi
11015 Tara Blvd Lovejoy, GA 1.0–3.0 1.0–2.0 1113 $1,815 $1.63 45d 1 0.86mi
11877 Fuller St Lovejoy, GA 3.0 2.5 1386 $1,609 $1.16 26d 1 0.90mi
11664 Flemming Ct Lovejoy, GA 3.0 2.5 2025 $2,040 $1.01 0d 1 0.90mi

HOA detail

Monthly dues
$40 · $480/yr
Likely covers
landscaping

Listing history 28 events

  1. 2026-04-24
    status Under Contract 1242-char remark
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  2. 2026-04-24
    status Pending
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  3. 2026-03-20
    price $200,000 1242-char remark
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  4. 2026-03-20
    price $200,000
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  5. 2026-02-26
    listed $205,000 New 1242-char remark
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  6. 2026-02-26
    listed $205,000 Active
    Show marketing remark (1242 chars)

    Updated 3-bedroom townhome offering fresh, move-in ready comfort and low-maintenance living. The inviting exterior features a private driveway and covered entry, creating a welcoming first impression. Inside, you'll find durable LVP flooring throughout the main level and a bright bay-window living area filled with natural light. The kitchen offers crisp white cabinetry, ample counter space, black appliances, and an eat-in layout perfect for everyday living. Upstairs, the spacious primary suite includes a private bath and generous closet space, with two additional bedrooms ideal for guests, office, or flex use. Enjoy a level backyard with patio space-perfect for relaxing or entertaining. Updates include a recently replaced roof, quartz counters in kitchen, interior painting, and refreshed landscaping. Calloway Crossing provides a neighborhood setting with convenient access to shopping, dining, parks, and local schools. The location also offers quick connectivity to major roadways, making commuting to McDonough, Lovejoy, and the greater Atlanta area accessible and efficient. With its three-bedroom design, recent updates, and low-maintenance lifestyle, this townhome presents a strong opportunity in the growing Hampton market.

  7. 2024-10-02
    historical $1,435
  8. 2024-09-27
    historical $1,435
  9. 2024-09-23
    listed $1,435
  10. 2024-09-17
    historical $1,435
  11. 2024-09-13
    price $1,435
  12. 2024-09-13
    price $1,535
  13. 2024-09-05
    price $1,435
  14. 2024-08-31
    price $1,435
  15. 2024-08-24
    price $1,485
  16. 2024-08-21
    price $1,535
  17. 2024-08-03
    price $1,610
  18. 2024-08-02
    price $1,610
  19. 2024-07-28
    price $1,685
  20. 2024-07-13
    price $1,760
  21. 2024-07-04
    listed $1,810
  22. 2024-06-21
    listed $1,810
  23. 2024-06-04
    historical $1,810
  24. 2024-06-03
    listed $1,810
  25. 2018-09-21
    soldstatus $19,979,700
  26. 2017-12-27
    soldstatus $11,679,000
  27. 2016-09-28
    soldstatus $846,200
  28. 2011-01-19
    price $32,000 Under Contract

ⓘ 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
$3,232 · $269/mo
Projected year-2 tax
$3,232 · $269/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 ≥105°F today · 20 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 · 5 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
$22,983
− Mortgage interest
−$11,203
− Property taxes
−$3,232
− Insurance
−$1,000
− Repairs & maintenance
−$1,839
− Management
−$1,839
− HOA
−$480
− Depreciation
−$5,818
Taxable loss
−$2,428
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$583
After-tax cash flow
$1,441/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
Clayton County
NCES district ID
1301230
Math proficiency
11% ▼ -13.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,266
Composite
13.41/100
National rank
#9527
State rank
#155 of 174 in GA

Livability — Lovejoy

Score
62/100
State rank
#317
US rank
#17071

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lovejoy, GA
County
Henry County · 316,359 people
City population
606
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
52,402
Household income
$82,619
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
1285.0

Population outlook (Clayton County) Hauer SSP2

Today (2025)
310,777 people
By 2030
329,762 · +6.1%
By 2040
368,052 · +18.4%
By 2050
401,196 · +29.1%
By 2075
472,488 · +52.0%
By 2100
500,446 · +61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (63%)
Race & ethnicity
Black 63% White 23% Hispanic / Latino 8% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Hispanic 4% Lithuanian 1% Italian 1%
Foreign-born
9% · Canada, Vietnam, Jamaica
Languages at home
89% English-only · Spanish 6% French/Haitian/Cajun 2% Vietnamese 1%

Political lean MEDSL · Clayton

2024 margin
Solid D (+69.2) · D 84.3% · R 15.1%
2008→2024 swing
+2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
All cycles
2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -71.11%
Current HPI
222.0357
Rent YoY
▲ 2.20%
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

+525.0% since first listed
28 events — show timeline
  • 2026-04-24 Pending GAMLS
  • 2026-04-24 Pending FMLS
  • 2026-03-20 Price Changed $200,000 GAMLS
  • 2026-03-20 Price Changed $200,000 FMLS
  • 2026-02-26 Listed $205,000 FMLS
  • 2026-02-26 Listed $205,000 GAMLS
  • 2024-10-02 Rental Removed $1,435 GAMLS
  • 2024-09-27 Rental Removed $1,435 RENT.
  • 2024-09-23 Listed for Rent $1,435 GAMLS
  • 2024-09-17 Rental Removed $1,435 GAMLS
  • 2024-09-13 Price Changed $1,435 RENT.
  • 2024-09-13 Price Changed $1,535 RENT.
  • 2024-09-05 Price Changed $1,435 GAMLS
  • 2024-08-31 Price Changed $1,435 RENT.
  • 2024-08-24 Price Changed $1,485 RENT.
  • 2024-08-21 Price Changed $1,535 RENT.
  • 2024-08-03 Price Changed $1,610 GAMLS
  • 2024-08-02 Price Changed $1,610 RENT.
  • 2024-07-28 Price Changed $1,685 RENT.
  • 2024-07-13 Price Changed $1,760 RENT.
  • 2024-07-04 Listed for Rent $1,810 GAMLS
  • 2024-06-21 Listed for Rent $1,810 RENT.
  • 2024-06-04 Rental Removed $1,810 RENT.
  • 2024-06-03 Listed for Rent $1,810 RENT.
  • 2018-09-21 Sold (Public Records) $19,979,700 Public Records
  • 2017-12-27 Sold (Public Records) $11,679,000 Public Records
  • 2016-09-28 Sold (Public Records) $846,200 Public Records
  • 2011-01-19 Price Changed $32,000 GAMLS

Property tax history

+4.9%/yr

Latest (2025): $3,232 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…