2296 Nicole Dr · Lovejoy, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°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 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 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 +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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- 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
- 0.96% ✗
- 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
- IRR
- -14.8%
- Equity multiple
- 0.48×
- Total profit
- $-29,317
- Equity at exit
- $29,821
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-24status 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.
-
2026-04-24status 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.
-
2026-03-20price $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.
-
2026-03-20price $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.
-
2026-02-26$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.
-
2026-02-26$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.
-
2024-10-02historical $1,435
-
2024-09-27historical $1,435
-
2024-09-23$1,435
-
2024-09-17historical $1,435
-
2024-09-13price $1,435
-
2024-09-13price $1,535
-
2024-09-05price $1,435
-
2024-08-31price $1,435
-
2024-08-24price $1,485
-
2024-08-21price $1,535
-
2024-08-03price $1,610
-
2024-08-02price $1,610
-
2024-07-28price $1,685
-
2024-07-13price $1,760
-
2024-07-04$1,810
-
2024-06-21$1,810
-
2024-06-04historical $1,810
-
2024-06-03$1,810
-
2018-09-21soldstatus $19,979,700
-
2017-12-27soldstatus $11,679,000
-
2016-09-28soldstatus $846,200
-
2011-01-19price $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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+525.0% since first listed28 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%/yrLatest (2025): $3,232 · -1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…