CashFlowRE
Sign in Sign up
2245 Dauphine St
D+ Composite 49.89
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.8/30.0
  • Schools +4.5/10.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

2245 Dauphine St · East Point, GA 30344
2 bd · 2.0 ba · 1,171 sqft · SingleFamily public records · 344 Days on market
Built 1922 7,501 sqft lot $161/sqft · 34% below area Est $285k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

Key facts

  • Detached carport
  • Flat lot
  • Open living area

Tags

CORNER LOTSPACIOUS FAMILY ROOMOPEN LIVING AREAFLAT LOTDETACHED CARPORTMINUTES FROM DOWNTOWN

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 2-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $18 ($213/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 $159k (15.8% below list).
  • Recommended offer: $159k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 5.1% in East Point — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 72/100 on livability (#72 in GA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.4%/yr); 283 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 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.
  • 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 344 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y ago; this cycle's ask has dropped $80k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,171 (15.8% below list)

Questions for the listing agent

  1. It's been on market 344 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — 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. 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?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
6.41%
Cash-on-cash
0.40%
DSCR
1.02
GRM
9.9

CMA / ARV

ARV (median comp)
$285,118
List price
$189,000
Delta
-33.71%
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
2269 Dauphine St 0.05mi 3/1.0 (+1) 1,193 (+2%) 4mo $260,000 $218 83
1413 Clermont Ave 0.23mi 3/1.5 (+1) 1,238 (+6%) 1mo $230,000 $186 72
1378 Hawthorne Way 0.27mi 2/1.0 1,172 (+0%) 15mo $99,500 $85 71
2198 Newnan St 0.24mi 2/2.0 1,128 (-4%) 23mo $277,000 $246 63
2184 Newnan St 0.26mi 3/2.0 (+1) 1,232 (+5%) 22mo $262,000 $213 56
1336 Mcclelland Ave 0.41mi 3/1.0 (+1) 1,068 (-9%) 4mo $130,000 $122 54
2331 Newnan St 0.16mi 3/1.0 (+1) 1,007 (-14%) 16mo $245,000 $243 47
1372 Wadley Ave 0.47mi 2/2.0 1,346 (+15%) 10mo $320,750 $238 45
1315 Mcclelland Ave SW 0.46mi 3/2.0 (+1) 1,300 (+11%) 14mo $285,000 $219 44
1761 Carter Cir 0.74mi 3/1.0 (+1) 1,147 (-2%) 13mo $191,000 $167 42
1751 Carter Cir 0.72mi 3/1.0 (+1) 1,156 (-1%) 24mo $140,000 $121 35
1760 Spring Ave 0.75mi 3/1.0 (+1) 1,050 (-10%) 10mo $180,000 $171 30

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 · 1.35% rent growth · sell at horizon

5-year hold
IRR
-17.4%
Equity multiple
0.39×
Total profit
$-32,110
Equity at exit
$28,181
10-year hold
IRR
-12.8%
Equity multiple
0.30×
Total profit
$-36,890
Equity at exit
$16,341

Cash invested: $52,920 (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 30344

Home prices YoY
-31.0%
Rents YoY
1.4%
Active inventory
283
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,592 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$170 /mo · $2,037/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$18

Break-even live

Break-even rent $1,569
Max offer price $189,000
Occupancy floor 94%

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
$47,250
Closing costs
$5,670
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
1305 Clermont Ave Atlanta, GA 2.0 2.0 1000 $1,750 $1.75 24d 1 0.33mi
1361 McClelland Ave Atlanta, GA 3.0 1.0 1468 $1,500 $1.02 24d 1 0.39mi
1455 Bryan Ave Unit B Atlanta, GA 2.0 1.0 1482 $1,300 $0.88 24d 1 0.45mi
1366 Bryan Ave Unit A Atlanta, GA 2.0 1.5 1181 $1,600 $1.35 43d 1 0.56mi
2496 Lester St Unit A East Point, GA 2.0 1.0 800 $1,200 $1.50 5d 1 0.64mi
2040 Stanton Rd Atlanta, GA 2.0 1.0 759 $1,295 $1.71 15d 13 0.72mi
2627 N Church St East Point, GA 2.0–3.0 1.0–2.0 1020 $1,289 $1.26 22d 2 0.74mi
1354 Winburn Dr Atlanta, GA 2.0 1.0 1089 $1,750 $1.61 24d 1 0.75mi
1354 Winburn Dr Atlanta, GA 3.0 1.0 1000 $1,850 $1.85 5d 1 0.75mi
1344 Winburn Dr Atlanta, GA 3.0 2.0 1388 $2,100 $1.51 24d 1 0.76mi
2481 Semmes St Atlanta, GA 3.0 1.0 1500 $1,850 $1.23 43d 1 0.76mi
1932 Stanton Rd East Point, GA 1.0–3.0 1.0–2.0 1045 $1,324 $1.27 43d 1 0.80mi
1900 Stanton Rd East Point, GA 2.0–3.0 1.0 890 $1,150 $1.29 15d 11 0.81mi
1902 Connally Dr Atlanta, GA 2.0 1.5 993 $2,450 $2.47 43d 1 0.81mi
1903 Chattahoochee Pl Atlanta, GA 3.0 2.0 1333 $1,850 $1.39 12d 1 0.82mi
3002 Bayrose Cir East Point, GA 1.0 1.0 1488 $940 $0.63 43d 1 0.88mi
1742 Ware Ave Atlanta, GA 2.0 1.0 916 $1,300 $1.42 24d 1 0.88mi
1006 Bayrose Cir Atlanta, GA 2.0 2.5 1326 $2,650 $2.00 17d 1 0.89mi
1060 Regent St SW Atlanta, GA 3.0 2.0 1390 $2,500 $1.80 24d 1 0.90mi
2450 Hillcrest Dr Atlanta, GA 2.0 1.5 918 $2,400 $2.61 16d 1 0.91mi
2637 Lester St Atlanta, GA 2.0 1.0 750 $1,300 $1.73 19d 1 0.93mi
2042 Bayrose Cir Unit 42B Atlanta, GA 3.0 2.5 1370 $1,875 $1.37 3d 1 0.93mi
2148 Bayrose Cir East Point, GA 3.0 2.5 1370 $1,800 $1.31 5d 1 0.94mi
1402 Bayrose Cir East Point, GA 2.0 2.5 1404 $1,595 $1.14 24d 1 0.96mi
2710 Winburn Ter Atlanta, GA 3.0 2.0 1500 $1,800 $1.20 43d 1 0.98mi
1026 Astor Ave SW Atlanta, GA 3.0 2.0 1116 $2,500 $2.24 24d 1 1.00mi
1804 Idlewood Dr Unit 1 Atlanta, GA 2.0 1.0 923 $1,025 $1.11 17d 1 1.01mi
1377 Pine Ave Atlanta, GA 3.0 2.0 1100 $1,675 $1.52 22d 1 1.07mi
2626 Blount St Atlanta, GA 2.0 1.0 1314 $1,460 $1.11 24d 1 1.09mi
2663 Blount St Atlanta, GA 3.0 2.0 1168 $1,650 $1.41 16d 1 1.10mi
1255 Pine Ave Unit 2 East Point, GA 2.0 1.0 700 $1,400 $2.00 43d 1 1.13mi
2636 Acadia St Atlanta, GA 3.0 2.0 1300 $1,800 $1.38 24d 1 1.13mi
2060 Alison Ct SW Atlanta, GA 2.0 1.0 850 $995 $1.17 22d 1 1.16mi
2045 Alison Ct SW Unit 4 Atlanta, GA 2.0 1.5 760 $995 $1.31 3d 1 1.16mi
2730 Pearl St Unit 1 East Point, GA 2.0 1.0 910 $1,175 $1.29 43d 1 1.17mi
2140 Delowe Dr Unit 2140A East Point, GA 2.0 1.0 860 $1,300 $1.51 24d 1 1.17mi
2206 Delowe Dr Unit 2206D East Point, GA 2.0 1.0 860 $1,300 $1.51 24d 1 1.17mi
2124 Delowe Dr Unit 2124J East Point, GA 3.0 1.0 920 $1,500 $1.63 24d 1 1.18mi
2186 Delowe Dr Unit 2186J East Point, GA 2.0 1.0 860 $1,050 $1.22 22d 1 1.18mi
2055 Alison Ct SW Unit 3 Atlanta, GA 2.0 1.5 760 $995 $1.31 3d 1 1.18mi

Listing history 48 events

  1. 2026-06-18
    days on market $189,000 Active 344 DOM
  2. 2026-06-17
    days on market $189,000 Active 343 DOM
  3. 2026-06-16
    days on market $189,000 Active 342 DOM
  4. 2026-06-15
    days on market $189,000 Active 341 DOM
  5. 2026-06-13
    days on market $189,000 Active 339 DOM
  6. 2026-06-09
    days on market $189,000 Active 335 DOM
  7. 2026-06-08
    days on market $189,000 Active 334 DOM
  8. 2026-06-08
    days on market $189,000 Active 333 DOM
  9. 2026-06-04
    days on market $189,000 Active 330 DOM
  10. 2026-06-03
    days on market $189,000 Active 329 DOM
  11. 2026-06-01
    days on market $189,000 Active 327 DOM
  12. 2026-05-31
    days on market $189,000 Active 326 DOM
  13. 2026-04-23
    status Back On Market 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  14. 2026-04-23
    status Active 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  15. 2026-04-03
    status Under Contract 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  16. 2026-04-03
    status Pending 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  17. 2026-02-27
    price $189,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  18. 2026-02-27
    price $189,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  19. 2025-12-05
    price $195,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  20. 2025-12-05
    price $195,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  21. 2025-10-03
    price $201,000 651-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  22. 2025-10-03
    price $201,000 639-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  23. 2025-09-19
    price $207,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  24. 2025-09-19
    price $207,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  25. 2025-09-04
    price $213,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  26. 2025-09-04
    price $213,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  27. 2025-08-22
    price $220,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  28. 2025-08-22
    price $220,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  29. 2025-08-08
    price $229,000 651-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  30. 2025-08-08
    price $229,000 639-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  31. 2025-08-01
    price $235,000 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  32. 2025-08-01
    price $235,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  33. 2025-07-25
    price $241,000 651-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  34. 2025-07-25
    price $241,000 639-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  35. 2025-07-12
    price $248,000 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  36. 2025-07-11
    price $248,000 639-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  37. 2025-07-02
    price $256,000 651-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  38. 2025-07-02
    price $256,000 639-char remark
    Show marketing remark (639 chars)

    This charming bungalow sits on a corner lot in East Point's Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths-all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  39. 2025-06-18
    listed $269,000 New 639-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  40. 2025-06-18
    listed $269,000 Active 651-char remark
    Show marketing remark (651 chars)

    This charming bungalow sits on a corner lot in East Point’s Colonial Hills neighborhood and offers a roommate-friendly layout with 3 bedrooms and 2.5 baths—all on one level. The interior features high ceilings, a spacious family room with fireplace, and an open living area ideal for both relaxing and entertaining. Outside, the flat lot includes a parking pad and detached carport, all just minutes from downtown East Point, MARTA, and Tyler Perry Studios. With public utilities, no HOA, and classic curb appeal, this home is a great fit for investors or buyers looking to personalize a home in a well-located, up-and-coming neighborhood.

  41. 2021-06-16
    soldstatus $19,113,200
  42. 2014-04-07
    soldstatus $555,700
  43. 2011-12-30
    soldstatus $25,000 Sold
  44. 2010-12-24
    historical
  45. 2010-12-21
    price $29,999 Reduced
  46. 2010-09-24
    listed $39,999 Active
  47. 2005-12-12
    soldstatus $82,000
  48. 2005-11-02
    soldstatus $75,600

ⓘ 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
$2,037 · $170/mo
Projected year-2 tax
$2,037 · $170/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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$19,101
− Mortgage interest
−$10,587
− Property taxes
−$2,037
− Insurance
−$945
− Repairs & maintenance
−$1,528
− Management
−$1,528
− Depreciation
−$5,498
Taxable loss
−$3,023
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$726
After-tax cash flow
$939/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — East Point

Score
72/100
State rank
#72
US rank
#6314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Point, GA
County
Fulton County · 1,094,430 people
City population
35,456
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,456
Household income
$68,380
Rent vs Own
56.9% rent · 43.1% own
Severe rent burden
2226.0

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 (74%)
Race & ethnicity
Black 74% White 11% Hispanic / Latino 11% Two or more races 6%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Italian 1% Swiss 1% Russian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
87% English-only · Spanish 9% Other Indo-European 1% German/W. Germanic 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
▼ -113.15%
Current HPI
251.7916
Rent YoY
▲ 1.35%
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

+150.0% since first listed
36 events — show timeline
  • 2026-04-23 Relisted GAMLS
  • 2026-04-23 Relisted FMLS
  • 2026-04-03 Pending GAMLS
  • 2026-04-03 Pending FMLS
  • 2026-02-27 Price Changed $189,000 GAMLS
  • 2026-02-27 Price Changed $189,000 FMLS
  • 2025-12-05 Price Changed $195,000 GAMLS
  • 2025-12-05 Price Changed $195,000 FMLS
  • 2025-10-03 Price Changed $201,000 FMLS
  • 2025-10-03 Price Changed $201,000 GAMLS
  • 2025-09-19 Price Changed $207,000 GAMLS
  • 2025-09-19 Price Changed $207,000 FMLS
  • 2025-09-04 Price Changed $213,000 GAMLS
  • 2025-09-04 Price Changed $213,000 FMLS
  • 2025-08-22 Price Changed $220,000 GAMLS
  • 2025-08-22 Price Changed $220,000 FMLS
  • 2025-08-08 Price Changed $229,000 FMLS
  • 2025-08-08 Price Changed $229,000 GAMLS
  • 2025-08-01 Price Changed $235,000 GAMLS
  • 2025-08-01 Price Changed $235,000 FMLS
  • 2025-07-25 Price Changed $241,000 FMLS
  • 2025-07-25 Price Changed $241,000 GAMLS
  • 2025-07-12 Price Changed $248,000 FMLS
  • 2025-07-11 Price Changed $248,000 GAMLS
  • 2025-07-02 Price Changed $256,000 FMLS
  • 2025-07-02 Price Changed $256,000 GAMLS
  • 2025-06-18 Listed $269,000 FMLS
  • 2025-06-18 Listed $269,000 GAMLS
  • 2021-06-16 Sold (Public Records) $19,113,200 Public Records
  • 2014-04-07 Sold (Public Records) $555,700 Public Records
  • 2011-12-30 Sold (MLS) $25,000 FMLS
  • 2010-12-24 Listing Removed FMLS
  • 2010-12-21 Price Changed $29,999 GAMLS
  • 2010-09-24 Listed $39,999 FMLS
  • 2005-12-12 Sold (Public Records) $82,000 Public Records
  • 2005-11-02 Sold (Public Records) $75,600 Public Records

Property tax history

+4.1%/yr

Latest (2025): $2,037 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…