CashFlowRE
Sign in Sign up
1700 Shirley St SW
C Composite 55.66
Why this score? — see what drove the C 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 +17.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,950

1700 Shirley St SW · Atlanta, GA 30310
4 bd · 2.0 ba · 1,428 sqft · SingleFamily public records · 110 Days on market
Built 1971 0.25 ac lot $175/sqft · 32% below area Est $368k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense - a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances - clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential - plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

Key facts

  • Level yard
  • Stainless appliances
  • Fresh vinyl flooring

Tags

GENEROUS QUARTER-ACRE LOTFRESH VINYL FLOORINGNEW COUNTERTOPSWHITE CABINETRYSTAINLESS APPLIANCESLEVEL YARD

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

Deal economics

  • At list price, monthly cash flow is $199 ($2k/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 $248k (0.8% below list).
  • Recommended offer: $227k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.8%/yr); 452 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,479/mo this rent would consume 56% of the median local household income ($53k/yr) (locally 1676% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 3y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,454 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.99%
Cap rate
7.25%
Cash-on-cash
3.42%
DSCR
1.15
GRM
8.4

CMA / ARV

ARV (median comp)
$367,878
List price
$249,950
Delta
-32.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1951 Handley Ave SW 0.22mi 3/3.0 (-1) 1,421 (-0%) 8mo $375,000 $264 74
1935 Handley Ave SW 0.22mi 3/2.5 (-1) 1,535 (+8%) 1mo $280,000 $182 70
637 Ferris St SW 0.23mi 3/2.0 (-1) 1,300 (-9%) 7mo $325,750 $251 63
1669 Beecher St SW 0.54mi 3/1.0 (-1) 1,406 (-2%) 7mo $165,000 $117 57
1675 Alvarado Ter SW 0.49mi 3/2.0 (-1) 1,540 (+8%) 3mo $370,500 $241 57
1673 Altadena Pl SW 0.70mi 3/2.5 (-1) 1,406 (-2%) 1mo $415,000 $295 56
1585 Olympian Cir SW 0.64mi 3/2.0 (-1) 1,459 (+2%) 6mo $290,000 $199 56
1757 Derry Ave SW 0.47mi 3/2.0 (-1) 1,285 (-10%) 4mo $190,000 $148 53
1639 Rogers Ave SW 0.51mi 3/2.0 (-1) 1,568 (+10%) 3mo $470,000 $300 52
2046 Rector Dr SW 0.54mi 3/2.0 (-1) 1,587 (+11%) 4mo $212,000 $134 48
2222 Beecher Cir SW 0.72mi 3/2.0 (-1) 1,557 (+9%) 1mo $285,000 $183 45
2244 Bollingbrook Dr SW 0.75mi 3/2.0 (-1) 1,616 (+13%) 8mo $335,000 $207 32

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 · 2.77% rent growth · sell at horizon

5-year hold
IRR
-11.2%
Equity multiple
0.60×
Total profit
$-28,323
Equity at exit
$37,268
10-year hold
IRR
-2.2%
Equity multiple
0.85×
Total profit
$-10,424
Equity at exit
$21,611

Cash invested: $69,986 (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 30310

Home prices YoY
-32.8%
Rents YoY
2.8%
Active inventory
452
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,479 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$344 /mo · $4,127/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$521
Net cashflow
$199

Break-even live

Break-even rent $2,226
Max offer price $249,950
Occupancy floor 87%

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
$62,488
Closing costs
$7,498
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
1951 Handley Ave SW Atlanta, GA 3.0 3.0 1589 $3,200 $2.01 24d 1 0.21mi
1758 Emerald Ave SW Atlanta, GA 4.0 2.0 1873 $2,700 $1.44 10d 1 0.37mi
1735 Alvarado Ter SW Atlanta, GA 3.0 2.0 1235 $1,595 $1.29 21d 1 0.39mi
1619 Stokes Ave SW Atlanta, GA 3.0 2.0 1332 $2,400 $1.80 2d 1 0.57mi
995 Fleetwood Cir SW Atlanta, GA 3.0 2.0 1611 $2,400 $1.49 24d 1 0.57mi
505 W Ontario Ave SW Atlanta, GA 3.0 2.0 1587 $2,800 $1.76 20d 1 0.62mi
1649 Derry Ave SW Atlanta, GA 4.0 2.0 1825 $3,200 $1.75 24d 1 0.62mi
1578 Linda Way SW Atlanta, GA 3.0 2.0 1343 $2,030 $1.51 13d 1 0.67mi
364 Brooks Ave SW Atlanta, GA 3.0 2.0 1134 $1,495 $1.32 7d 1 0.73mi
316 Henry Aaron Ave SW Atlanta, GA 3.0 2.0 1740 $1,580 $0.91 24d 1 0.75mi
2162 Larchwood Rd SW Atlanta, GA 4.0 2.0 1200 $2,550 $2.12 24d 1 0.81mi
1473 Beecher St SW Atlanta, GA 3.0 2.0 1547 $2,600 $1.68 24d 1 0.87mi
1474 Beecher St SW Atlanta, GA 3.0 2.0 1332 $3,200 $2.40 24d 1 0.88mi
1462 Lucile Ave SW Atlanta, GA 5.0 3.0 1700 $2,300 $1.35 24d 1 0.88mi
1420 Ralph David Abernathy Blvd SW Atlanta, GA 3.0 2.0 1306 $2,400 $1.84 24d 1 0.90mi
2190 Highview Rd SW Atlanta, GA 3.0 2.5 1305 $2,500 $1.92 1d 1 0.91mi
1425 Oglethorpe Ave SW Atlanta, GA 3.0 2.0 1540 $2,950 $1.92 5d 1 0.91mi
1448 Westboro Dr SW Atlanta, GA 3.0 2.0 1437 $2,300 $1.60 7d 1 0.96mi
2111 Martin Luther King Junior Dr NW Atlanta, GA 3.0 1.0 1470 $1,800 $1.22 24d 1 0.97mi
1550 Mayflower Ave SW Atlanta, GA 4.0 2.5 1396 $6,500 $4.66 19d 1 0.97mi
176 Racine St SW Atlanta, GA 3.0 2.0 1423 $2,800 $1.97 24d 1 1.00mi
1435 Richland Rd SW Atlanta, GA 3.0 2.0 1637 $2,875 $1.76 14d 1 1.01mi
966 Gaston St SW Atlanta, GA 3.0 2.5 1331 $2,250 $1.69 24d 1 1.01mi
269 Florida Ave SW Atlanta, GA 3.0 1.0 925 $1,850 $2.00 24d 1 1.05mi
198 Wellington St SW Atlanta, GA 3.0 2.5 1787 $2,700 $1.51 24d 1 1.07mi
1839 Penelope Rd NW Atlanta, GA 3.0 1.0 988 $1,400 $1.42 24d 1 1.12mi
1080 Westmont Rd SW Atlanta, GA 3.0 2.0 1022 $2,500 $2.45 14d 1 1.12mi
2057 Verbena St NW Atlanta, GA 5.0 3.0 1260 $1,800 $1.43 13d 1 1.15mi
0 W Lake Ave NW Atlanta, GA 3.0 2.5 1300 $1,900 $1.46 1d 1 1.16mi
1409 Bridges Ave SW Atlanta, GA 4.0 3.5 1750 $6,500 $3.71 21d 1 1.19mi
1265 Oak St SW Atlanta, GA 4.0 3.0 1821 $3,300 $1.81 24d 1 1.20mi
1338 Montreat Ave SW Atlanta, GA 4.0 2.0 1750 $2,260 $1.29 24d 1 1.24mi
302 Kelso Dr SW Atlanta, GA 4.0 2.0 1300 $2,200 $1.69 10d 1 1.26mi
302 Kelso Dr SW Atlanta, GA 4.0 2.0 1300 $2,200 $1.69 13d 1 1.26mi
1435 Lanvale Dr SW Atlanta, GA 3.0 1.0 1547 $1,800 $1.16 7d 1 1.27mi
1449 Lynford Dr SW Atlanta, GA 3.0 1.0 1242 $1,895 $1.53 18d 1 1.30mi
1449 Lynford Dr SW Atlanta, GA 3.0 1.0 1242 $1,895 $1.53 24d 1 1.30mi
1316 Plaza Ave SW Atlanta, GA 3.0 2.0 1692 $1,825 $1.08 7d 1 1.31mi
1300 Wichita Dr SW Atlanta, GA 3.0 2.0 1077 $2,200 $2.04 24d 1 1.33mi
1389 Lanvale Dr SW Atlanta, GA 3.0 2.0 1430 $2,500 $1.75 7d 1 1.34mi

Listing history 47 events

  1. 2026-06-18
    status $249,950 Pending 110 DOM
  2. 2026-06-18
    days on market $249,950 Active 110 DOM
  3. 2026-06-17
    days on market $249,950 Active 109 DOM
  4. 2026-06-16
    days on market $249,950 Active 108 DOM
  5. 2026-06-15
    days on market $249,950 Active 107 DOM
  6. 2026-06-13
    days on market $249,950 Active 105 DOM
  7. 2026-06-13
    days on market $249,950 Active 104 DOM
  8. 2026-06-09
    days on market $249,950 Active 101 DOM
  9. 2026-06-08
    pricedays on market $249,950 Active 100 DOM
  10. 2026-06-07
    days on market $264,500 Active 99 DOM
  11. 2026-06-04
    days on market $264,500 Active 96 DOM
  12. 2026-06-03
    days on market $264,500 Active 95 DOM
  13. 2026-06-02
    days on market $264,500 Active 94 DOM
  14. 2026-06-01
    days on market $264,500 Active 93 DOM
  15. 2026-05-31
    days on market $264,500 Active 92 DOM
  16. 2026-04-23
    status Back On Market 1323-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  17. 2026-04-23
    status Active 1341-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  18. 2026-04-20
    status Under Contract 1323-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  19. 2026-04-20
    status Pending 1341-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  20. 2026-02-25
    listed $264,500 New 1323-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  21. 2026-02-25
    listed $264,500 Active 1341-char remark
    Show marketing remark (1341 chars)

    Solid bones, smart updates, and one of the best locations on the Westside. This 4-bedroom, 3-bathroom ranch on Shirley Street SW is the kind of house that just makes sense — a well-kept brick home on a generous quarter-acre lot, updated and move-in ready without the inflated price tag that usually comes with it. The single-story layout keeps things simple and functional. The main living areas flow naturally together, with fresh vinyl flooring underfoot and enough natural light to make the space feel bigger than the square footage suggests. The kitchen has been refreshed with new countertops, white cabinetry, and stainless appliances — clean, practical, and ready to cook in on day one. Four bedrooms gives you real flexibility, whether that's room for a growing family, a dedicated home office, or a guest suite. The primary bedroom is generously sized with its own private bath, and the two additional full bathrooms mean mornings don't have to be a negotiation. Out back, you've got a level yard with real potential — plenty of room to garden, entertain, or just enjoy some outdoor space that's increasingly hard to find this close to the city.Minutes from the BeltLine, West End, and downtown Atlanta, with easy access to everything that makes this side of the city worth living on.Priced to move. Come see it.

  22. 2025-11-30
    historical
  23. 2025-11-30
    historical
  24. 2025-08-18
    listed $299,000 New
  25. 2025-08-18
    listed $299,000 Active
  26. 2025-06-20
    historical
  27. 2025-05-30
    status Active
  28. 2025-05-15
    status Active
  29. 2025-04-28
    historical
  30. 2025-03-05
    listed $305,000 Active
  31. 2025-03-05
    listed $305,000 New
  32. 2024-09-30
    historical
  33. 2024-09-30
    historical
  34. 2024-09-09
    price $310,000
  35. 2024-09-09
    price $310,000
  36. 2024-08-20
    price $320,000
  37. 2024-08-20
    price $320,000
  38. 2024-08-09
    price $330,000
  39. 2024-07-29
    listed $340,000 Active
  40. 2024-07-29
    listed $340,000 New
  41. 2023-06-02
    historical
  42. 2023-05-28
    price $350,000
  43. 2023-05-17
    price $360,000
  44. 2023-03-22
    price $370,000
  45. 2023-03-20
    price $380,000
  46. 2023-03-16
    listed $399,000 New
  47. 2022-05-25
    soldstatus $240,000

ⓘ 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
$4,127 · $344/mo
Projected year-2 tax
$4,127 · $344/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$29,744
− Mortgage interest
−$14,001
− Property taxes
−$4,127
− Insurance
−$1,250
− Repairs & maintenance
−$2,380
− Management
−$2,380
− Depreciation
−$7,271
Taxable loss
−$1,664
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$399
After-tax cash flow
$2,791/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
Atlanta Public Schools
NCES district ID
1300120
Math proficiency
28% ▼ -6.00%
Reading proficiency
35% ▼ -2.00%
Median HH income
$48,306
Composite
27.27/100
National rank
#7006
State rank
#80 of 174 in GA

Livability — Atlanta

Score
83/100
State rank
#6
US rank
#919

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,094,430 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
27,186
Household income
$53,037
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
1676.0

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 (76%)
Race & ethnicity
Black 76% White 14% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 0%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
92% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 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
▼ -204.00%
Current HPI
418.7297
Rent YoY
▲ 2.77%
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

+10.2% since first listed
32 events — show timeline
  • 2026-04-23 Relisted GAMLS
  • 2026-04-23 Relisted FMLS
  • 2026-04-20 Pending GAMLS
  • 2026-04-20 Pending FMLS
  • 2026-02-25 Listed $264,500 FMLS
  • 2026-02-25 Listed $264,500 GAMLS
  • 2025-11-30 Listing Removed FMLS
  • 2025-11-30 Listing Removed GAMLS
  • 2025-08-18 Listed $299,000 FMLS
  • 2025-08-18 Listed $299,000 GAMLS
  • 2025-06-20 Listing Removed FMLS
  • 2025-05-30 Relisted FMLS
  • 2025-05-15 Relisted FMLS
  • 2025-04-28 Listing Removed GAMLS
  • 2025-03-05 Listed $305,000 GAMLS
  • 2025-03-05 Listed $305,000 FMLS
  • 2024-09-30 Listing Removed GAMLS
  • 2024-09-30 Listing Removed FMLS
  • 2024-09-09 Price Changed $310,000 GAMLS
  • 2024-09-09 Price Changed $310,000 FMLS
  • 2024-08-20 Price Changed $320,000 GAMLS
  • 2024-08-20 Price Changed $320,000 FMLS
  • 2024-08-09 Price Changed $330,000 FMLS
  • 2024-07-29 Listed $340,000 GAMLS
  • 2024-07-29 Listed $340,000 FMLS
  • 2023-06-02 Listing Removed GAMLS
  • 2023-05-28 Price Changed $350,000 GAMLS
  • 2023-05-17 Price Changed $360,000 GAMLS
  • 2023-03-22 Price Changed $370,000 GAMLS
  • 2023-03-20 Price Changed $380,000 GAMLS
  • 2023-03-16 Listed $399,000 GAMLS
  • 2022-05-25 Sold (Public Records) $240,000 Public Records

Property tax history

+6.1%/yr

Latest (2025): $4,127 · -21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…