CashFlowRE
Sign in Sign up
3152 Delmar Ln NW
B- Composite 69.67
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

3152 Delmar Ln NW · Atlanta, GA 30311
5 bd · 2.5 ba · 1,957 sqft · SingleFamily public records · 520 Days on market
Built 1962 7,501 sqft lot $118/sqft · 16% below area Est $275k · 16% under

🖨 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

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 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.
Recommended offer $202,400 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1962 — 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
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

5-year hold
IRR
-2.1%
Equity multiple
0.92×
Total profit
$-4,959
Equity at exit
$34,294
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $1,930
Max offer price $230,000
Occupancy floor 72%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $230,000 Active 520 DOM
  2. 2026-06-17
    days on market $230,000 Active 519 DOM
  3. 2026-06-16
    days on market $230,000 Active 518 DOM
  4. 2026-06-15
    days on market $230,000 Active 517 DOM
  5. 2026-06-13
    days on market $230,000 Active 515 DOM
  6. 2026-06-13
    days on market $230,000 Active 514 DOM
  7. 2026-06-09
    days on market $230,000 Active 511 DOM
  8. 2026-06-08
    days on market $230,000 Active 510 DOM
  9. 2026-06-07
    days on market $230,000 Active 509 DOM
  10. 2026-06-04
    days on market $230,000 Active 506 DOM
  11. 2026-06-03
    days on market $230,000 Active 505 DOM
  12. 2026-06-02
    days on market $230,000 Active 504 DOM
  13. 2026-06-01
    days on market $230,000 Active 503 DOM
  14. 2026-05-31
    days on market $230,000 Active 502 DOM
  15. 2026-02-06
    status 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!

  16. 2026-02-06
    status 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!

  17. 2025-10-27
    status 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!

  18. 2025-10-27
    historical 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!

  19. 2025-10-23
    status 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!

  20. 2025-10-08
    status 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!

  21. 2025-10-03
    status 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!

  22. 2025-09-12
    status 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!

  23. 2025-09-03
    status 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!

  24. 2025-08-13
    historical 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!

  25. 2025-07-21
    price $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!

  26. 2025-07-21
    price $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!

  27. 2025-05-29
    price $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!

  28. 2025-05-29
    price $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!

  29. 2025-04-11
    price $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!

  30. 2025-04-11
    price $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!

  31. 2025-03-11
    price $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!

  32. 2025-03-11
    price $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!

  33. 2025-01-31
    price $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!

  34. 2025-01-31
    price $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!

  35. 2024-11-26
    listed $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!

  36. 2024-11-26
    listed $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!

  37. 2024-01-02
    historical $1,995
  38. 2023-12-30
    listed $1,995
  39. 2020-12-17
    soldstatus $130,000 Closed
  40. 2020-10-27
    status Pending
  41. 2020-10-19
    historical
  42. 2020-10-08
    price $144,900
  43. 2020-10-08
    price $144,900
  44. 2020-09-23
    status Back on Market
  45. 2020-09-23
    status Active
  46. 2020-09-19
    status Pending
  47. 2020-09-19
    status Pending Offer Approval
  48. 2020-09-01
    status Back on Market
  49. 2020-09-01
    status Active
  50. 2020-08-29
    status 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
combined federal + state — saved on this device
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

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)
34,953
Household income
$50,649
Rent vs Own
57.1% rent · 42.9% 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

Price history

+379.2% since first listed
57 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%/yr

Latest (2025): $2,672 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…