3152 Delmar Ln NW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 3 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 B- 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 +26.8/30.0
- ARV discount +14.9/15.0
- DSCR +9.2/10.0
- 1% rule +6.9/10.0
- Livability +4.2/5.0
- Schools +2.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$230,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertopsCoperfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. DonCOt miss the chance to make this beautifully done home yours! Schedule your showing today!
Key facts
- 7,501 sq ft lot
- Garage
- Built 1962
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/2.5-bath single-family listed at $230k.
Deal economics
- At list price, monthly cash flow is $633 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $230k).
- Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
- Cap rate 9.6% 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 soft (-0.2%/yr); 245 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $2,731/mo this rent would consume 65% of the median local household income ($51k/yr) (locally 2825% 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 520 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
- 22 sale attempts since 9y ago; this cycle's ask has dropped $70k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $130k; list at $230k implies a 77% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→18/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 520 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 1.19% ✓
- Cap rate
- 9.60%
- Cash-on-cash
- 11.79%
- DSCR
- 1.52
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $275,094
- List price
- $230,000
- Delta
- -16.39%
- 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 |
|---|---|---|---|---|---|---|---|
| 78 Delmoor Dr | 0.10mi | 4/3.0 (-1) | 1,875 (-4%) | 24mo | $307,000 | $164 | 62 |
| 2961 Delmar Ln NW | 0.37mi | 4/3.0 (-1) | 2,000 (+2%) | 16mo | $279,000 | $140 | 58 |
| 164 Nathan Rd SW | 0.67mi | 5/3.0 | 1,872 (-4%) | 3mo | $255,000 | $136 | 56 |
| 2897 Hedgewood Dr NW | 0.48mi | 4/2.5 (-1) | 1,872 (-4%) | 14mo | $215,000 | $115 | 54 |
| 202 Nathan Rd SW | 0.69mi | 4/2.5 (-1) | 1,792 (-8%) | 1mo | $171,000 | $95 | 48 |
| 158 Hemphill School Rd | 0.67mi | 4/3.0 (-1) | 2,050 (+5%) | 12mo | $410,000 | $200 | 44 |
| 276 Hermer Cir NW | 0.27mi | 4/3.5 (-1) | 2,240 (+14%) | 13mo | $365,000 | $163 | 44 |
| 131 Oakcliff Ct | 0.57mi | 4/2.0 (-1) | 2,100 (+7%) | 16mo | $311,000 | $148 | 41 |
| 163 Oakcliff Ct | 0.59mi | 4/3.0 (-1) | 2,200 (+12%) | 8mo | $315,000 | $143 | 38 |
| 220 Oakcliff Ct NW | 0.67mi | 5/2.0 | 1,719 (-12%) | 11mo | $219,500 | $128 | 37 |
| 130 Oakcliff Ct | 0.60mi | 5/2.0 | 2,250 (+15%) | 13mo | $320,000 | $142 | 35 |
| 360 Larchmont Dr NW | 0.71mi | 4/2.0 (-1) | 1,816 (-7%) | 23mo | $310,000 | $171 | 29 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -2.1%
- Equity multiple
- 0.92×
- Total profit
- $-4,959
- Equity at exit
- $34,294
- IRR
- 4.1%
- Equity multiple
- 1.26×
- Total profit
- $16,665
- Equity at exit
- $19,886
Cash invested: $64,400 (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 30311
- Home prices YoY
- -33.3%
- Rents YoY
- -0.2%
- Active inventory
- 245
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $2,731 high interval (Pro) →
- Mortgage (P&I)
- −$1,206
- Tax from tax record
- −$223 /mo · $2,672/yr
- Insurance
- −$96
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$574
- Net cashflow
- $633
Break-even live
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $57,500
- Closing costs
- $6,900
- 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 10 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 206 Harwell Rd NW Atlanta, GA | 4.0 | 2.0 | 2000 | $2,023 | $1.01 | 21d | 1 | 0.33mi |
| 975 Society Cir SW Atlanta, GA | 4.0 | 3.5 | 1700 | $2,350 | $1.38 | 2d | 1 | 0.84mi |
| 900 Society Cir SW Atlanta, GA | 4.0 | 3.5 | 1710 | $2,500 | $1.46 | 24d | 1 | 0.86mi |
| 506 Waterford Rd NW Atlanta, GA | 5.0 | 3.0 | 2500 | $2,500 | $1.00 | 24d | 1 | 0.96mi |
| 3584 Collier Dr NW Atlanta, GA | 6.0 | 3.0 | 2500 | $3,500 | $1.40 | 24d | 1 | 1.14mi |
| 639 Skipper Dr NW Atlanta, GA | 5.0 | 2.0 | 1379 | $2,250 | $1.63 | 24d | 1 | 1.15mi |
| 700 Lynn Cir SW Atlanta, GA | 6.0 | 3.0 | 1602 | $2,800 | $1.75 | 24d | 1 | 1.37mi |
| 438 Hamilton E Holmes Dr NW Atlanta, GA | 4.0 | 3.0 | 2200 | $5,500 | $2.50 | 24d | 1 | 1.40mi |
| 302 Kelso Dr SW Atlanta, GA | 4.0 | 2.0 | 1300 | $2,200 | $1.69 | 11d | 1 | 1.41mi |
| 302 Kelso Dr SW Atlanta, GA | 4.0 | 2.0 | 1300 | $2,200 | $1.69 | 14d | 1 | 1.41mi |
Listing history 50 events
-
2026-06-18days on market $230,000 Active 520 DOM
-
2026-06-17days on market $230,000 Active 519 DOM
-
2026-06-16days on market $230,000 Active 518 DOM
-
2026-06-15days on market $230,000 Active 517 DOM
-
2026-06-13days on market $230,000 Active 515 DOM
-
2026-06-13days on market $230,000 Active 514 DOM
-
2026-06-09days on market $230,000 Active 511 DOM
-
2026-06-08days on market $230,000 Active 510 DOM
-
2026-06-07days on market $230,000 Active 509 DOM
-
2026-06-04days on market $230,000 Active 506 DOM
-
2026-06-03days on market $230,000 Active 505 DOM
-
2026-06-02days on market $230,000 Active 504 DOM
-
2026-06-01days on market $230,000 Active 503 DOM
-
2026-05-31days on market $230,000 Active 502 DOM
-
2026-02-06status Back On Market 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2026-02-06status Active 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-10-27status Under Contract 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-10-27historical Active Under Contract 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-10-23status Back On Market 522-char remark
Show marketing remark (522 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertopsCoperfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. DonCOt miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-10-08status Active 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-10-03status Under Contract 522-char remark
Show marketing remark (522 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertopsCoperfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. DonCOt miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-09-12status Back On Market 522-char remark
Show marketing remark (522 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertopsCoperfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. DonCOt miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-09-03status Active 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-08-13historical On Hold 522-char remark
Show marketing remark (522 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertopsCoperfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. DonCOt miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-07-21price $230,000 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-07-21price $230,000 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-05-29price $245,000 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-05-29price $245,000 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-04-11price $260,000 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-04-11price $260,000 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-03-11price $270,000 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-03-11price $270,000 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-01-31price $290,000 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2025-01-31price $290,000 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2024-11-26$300,000 New 522-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2024-11-26$300,000 Active 532-char remark
Show marketing remark (532 chars)
Welcome to this spacious 5-bedroom, 2 1/2-bathroom home featuring modern finishes throughout. The open-concept kitchen boasts stainless steel appliances, sleek white cabinetry, and beautiful granite countertops—perfect for cooking and entertaining. Enjoy the convenience of a 1-car garage and well-appointed living spaces that blend style and functionality, making this home ideal for everyone and those who love to entertain. Don’t miss the chance to make this beautifully done home yours! Schedule your showing today!
-
2024-01-02historical $1,995
-
2023-12-30$1,995
-
2020-12-17soldstatus $130,000 Closed
-
2020-10-27status Pending
-
2020-10-19historical
-
2020-10-08price $144,900
-
2020-10-08price $144,900
-
2020-09-23status Back on Market
-
2020-09-23status Active
-
2020-09-19status Pending
-
2020-09-19status Pending Offer Approval
-
2020-09-01status Back on Market
-
2020-09-01status Active
-
2020-08-29status 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
- $2,672 · $223/mo
- Projected year-2 tax
- $2,672 · $223/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 2/10 Low
- Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
- Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 3 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
- $32,774
- − Mortgage interest
- −$12,884
- − Property taxes
- −$2,672
- − Insurance
- −$1,150
- − Repairs & maintenance
- −$2,622
- − Management
- −$2,622
- − Depreciation
- −$6,691
- Taxable income
- $4,133
- Est. tax owed @ 24.0%
- −$992
- After-tax cash flow
- $6,603/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
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)
- 34,953
- Household income
- $50,649
- Rent vs Own
- Severe rent burden
- 2825.0
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 4% Two or more races 4% White 3%
- Common ancestry
- Hispanic 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 93% English-only · Spanish 3% French/Haitian/Cajun 1% Korean 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
- ▼ -129.99%
- Current HPI
- 259.954
- Rent YoY
- ▼ -0.19%
- 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
+379.2% since first listed57 events — show timeline
- 2026-02-06 Relisted — GAMLS
- 2026-02-06 Relisted — FMLS
- 2025-10-27 Pending — GAMLS
- 2025-10-27 Contingent — FMLS
- 2025-10-23 Relisted — GAMLS
- 2025-10-08 Relisted — FMLS
- 2025-10-03 Pending — GAMLS
- 2025-09-12 Relisted — GAMLS
- 2025-09-03 Relisted — FMLS
- 2025-08-13 Delisted — GAMLS
- 2025-07-21 Price Changed $230,000 GAMLS
- 2025-07-21 Price Changed $230,000 FMLS
- 2025-05-29 Price Changed $245,000 GAMLS
- 2025-05-29 Price Changed $245,000 FMLS
- 2025-04-11 Price Changed $260,000 GAMLS
- 2025-04-11 Price Changed $260,000 FMLS
- 2025-03-11 Price Changed $270,000 GAMLS
- 2025-03-11 Price Changed $270,000 FMLS
- 2025-01-31 Price Changed $290,000 GAMLS
- 2025-01-31 Price Changed $290,000 FMLS
- 2024-11-26 Listed $300,000 FMLS
- 2024-11-26 Listed $300,000 GAMLS
- 2024-01-02 Rental Removed $1,995 GAMLS
- 2023-12-30 Listed for Rent $1,995 GAMLS
- 2020-12-17 Sold (MLS) $130,000 FMLS
- 2020-10-27 Pending — FMLS
- 2020-10-19 Listing Removed — GAMLS
- 2020-10-08 Price Changed $144,900 GAMLS
- 2020-10-08 Price Changed $144,900 FMLS
- 2020-09-23 Relisted — GAMLS
- 2020-09-23 Relisted — FMLS
- 2020-09-19 Pending — FMLS
- 2020-09-19 Pending — GAMLS
- 2020-09-01 Relisted — GAMLS
- 2020-09-01 Relisted — FMLS
- 2020-08-29 Pending — GAMLS
- 2020-08-29 Pending — FMLS
- 2020-08-14 Relisted — GAMLS
- 2020-08-14 Relisted — FMLS
- 2020-08-13 Pending — GAMLS
- 2020-08-13 Pending — FMLS
- 2020-07-16 Listed $149,900 GAMLS
- 2020-07-16 Listed $149,900 FMLS
- 2019-04-10 Listing Removed — GAMLS
- 2019-04-01 Relisted — GAMLS
- 2019-03-19 Pending — GAMLS
- 2019-03-17 Relisted — GAMLS
- 2019-03-13 Pending — GAMLS
- 2019-03-07 Listed $134,000 GAMLS
- 2017-10-25 Sold (Public Records) $53,000 Public Records
- 2017-09-14 Listing Removed — GAMLS
- 2017-09-07 Listed $59,900 GAMLS
- 2017-09-01 Listing Removed — GAMLS
- 2017-08-30 Listed $54,900 GAMLS
- 2009-12-04 Sold (Public Records) $142,500 Public Records
- 1996-02-14 Sold (Public Records) $54,400 Public Records
- 1995-07-14 Sold (Public Records) $48,000 Public Records
Property tax history
+2.6%/yrLatest (2025): $2,672 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…