CashFlowRE
Sign in Sign up
1480 Bramlett Forest Trl
D- Composite 38.55
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +10.6/30.0
  • ARV discount +10.5/15.0
  • Schools +3.7/10.0
  • Livability +3.2/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$369,900

1480 Bramlett Forest Trl · Dacula, GA 30045
4 bd · 2.5 ba · 2,069 sqft · SingleFamily public records · 197 Days on market
Built 2001 0.25 ac lot $179/sqft · 6% below area Est $396k · 7% under $50/mo HOA · 2% of rent ↓ 11% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

!!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

Key facts

  • Owners suite
  • Private backyard
  • Open updated kitchen

Tags

CUSTOM BUILT SHELVINGOPEN UPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVATE BACKYARDOWNERS SUITE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $370k.

Deal economics

  • At list price, monthly cash flow is $-181 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $338k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $286k (22.6% below list).
  • Recommended offer: $286k (22.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 4.0% in Dacula — 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 65/100 on livability (#211 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety D-.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lovin Elementary School (math 31% / reading 38%, grade F, #531 of 1,228 statewide, top 45%, 893 students, 63% FRL); Mcconnell Middle School (math 39% / reading 51%, grade D, #103 of 470 statewide, top 23%, 2,176 students, 51% FRL); Archer High School (math 32% / reading 33%, grade F, #104 of 424 statewide, top 25%, 3,134 students, 43% FRL).
  • Market conditions: Rents soft (-1.1%/yr); 429 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($104k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($326k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $286,391 (22.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.77%
Cap rate
5.70%
Cash-on-cash
-2.10%
DSCR
0.91
GRM
10.8

CMA / ARV

ARV (median comp)
$396,285
List price
$369,900
Delta
-6.66%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1065 Chimney Trace Way 0.17mi 4/2.0 2,093 (+1%) 14mo $380,000 $182 76
860 Chimney Trace Way 0.33mi 4/3.0 2,140 (+3%) 6mo $380,000 $178 72
992 Marta Crane Dr 0.42mi 4/2.5 2,177 (+5%) 0mo $410,000 $188 71
1055 Chimney Trace Way 0.17mi 4/2.0 2,369 (+14%) 3mo $371,500 $157 63
1176 Whatley Mill Ln 0.34mi 4/2.0 1,978 (-4%) 14mo $349,000 $176 63
1581 Water Lily Way 0.37mi 4/2.5 2,312 (+12%) 2mo $368,000 $159 61
1331 Log Cabin Ln 0.55mi 3/2.0 (-1) 2,149 (+4%) 2mo $349,900 $163 60
1322 Melrose Woods Ln 0.44mi 4/2.5 2,342 (+13%) 2mo $400,000 $171 56
881 Cruiser Run 0.55mi 3/2.0 (-1) 2,175 (+5%) 8mo $343,000 $158 52
1317 Elmswood Glen Way 0.63mi 4/4.0 2,328 (+12%) 1mo $480,000 $206 43
1328 Blazing Star Rd SE 0.65mi 3/2.5 (-1) 1,816 (-12%) 3mo $374,000 $206 42
1631 Royal Ives Dr 0.54mi 5/2.5 (+1) 2,320 (+12%) 13mo $365,000 $157 39

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
-23.0%
Equity multiple
0.23×
Total profit
$-79,907
Equity at exit
$55,153
10-year hold
IRR
-27.5%
Equity multiple
-0.13×
Total profit
$-116,993
Equity at exit
$31,982

Cash invested: $103,572 (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 30045

Home prices YoY
-34.5%
Rents YoY
-1.1%
Active inventory
429
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,864 high interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$300 /mo · $3,599/yr
Insurance
$154
HOA
$50
Vacancy / Maint / Mgmt
$601
Net cashflow
$-181

Break-even live

Break-even rent $3,093
Max offer price $337,869
Occupancy floor

Sensitivity live

Price -10% $28 -5% $-77 +0% $-181 +5% $-286 +10% $-391
Rent -10% $-408 -5% $-294 +0% $-181 +5% $-68 +10% $45
Rate -1.0pp $5 -0.5pp $-87 base $-181 +0.5pp $-277 +1.0pp $-375

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
$92,475
Closing costs
$11,097
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1293 Melrose Forest Ln Lawrenceville, GA 4.0 2.5 2323 $2,450 $1.05 0d 1 0.18mi
719 Still Hill Ln Lawrenceville, GA 4.0 2.5 2562 $2,450 $0.96 45d 1 0.21mi
748 Still Hill Ln Lawrenceville, GA 5.0 3.0 2602 $2,450 $0.94 18d 1 0.24mi
1502 Sand Way Lawrenceville, GA 4.0 2.5 2609 $2,400 $0.92 45d 1 0.25mi
1655 Bramlett Blvd Lawrenceville, GA 3.0 2.5 2264 $2,275 $1.00 12d 1 0.32mi
1564 Log Cabin Ln Lawrenceville, GA 4.0 2.5 2566 $2,999 $1.17 45d 1 0.48mi
961 Cruiser Run Lawrenceville, GA 4.0 2.5 2170 $3,500 $1.61 26d 1 0.49mi
962 Cruiser Run Lawrenceville, GA 4.0 3.0 2170 $3,700 $1.71 45d 1 0.51mi
1305 Bramlett Blvd Lawrenceville, GA 4.0 2.5 2312 $2,410 $1.04 45d 1 0.59mi
1240 Grayson Oaks Dr Lawrenceville, GA 5.0 4.0 2778 $2,850 $1.03 5d 1 0.67mi
1525 New Hope Rd Lawrenceville, GA 5.0 2.5 2619 $3,200 $1.22 6d 1 0.72mi
1118 Low Water Way Lawrenceville, GA 3.0 2.0 2076 $2,100 $1.01 7d 1 0.92mi
1632 Cagle Ct Lawrenceville, GA 4.0 2.0 1853 $2,500 $1.35 45d 1 1.19mi
1466 Wilson Manor Cir Lawrenceville, GA 5.0 2.5 2912 $2,524 $0.87 19d 1 1.20mi
1680 Station Bluff Dr Lawrenceville, GA 4.0 2.5 2655 $3,070 $1.16 45d 1 1.22mi
786 Overlook Gln Dr Lawrenceville, GA 4.0 3.0 2635 $2,600 $0.99 14d 1 1.24mi
534 Quiet Cloud Dr Lawrenceville, GA 4.0 2.5 2655 $3,290 $1.24 7d 1 1.27mi
657 Overlook Glen Dr Lawrenceville, GA 5.0 3.0 2522 $2,740 $1.09 26d 1 1.29mi
402 Holiday Bluff Ln Lawrenceville, GA 4.0 3.0 2458 $3,320 $1.35 21d 1 1.34mi
1427 Trident Maple Chase Lawrenceville, GA 4.0 3.0 2676 $3,350 $1.25 45d 1 1.34mi
1120 Trident Maple Chase Lawrenceville, GA 4.0 3.0 2676 $3,500 $1.31 45d 1 1.34mi
1289 Avington Glen Dr Lawrenceville, GA 5.0 3.0 2737 $2,749 $1.00 4d 1 1.38mi
1314 Little Hampton Dr Lawrenceville, GA 4.0 2.5 1932 $2,305 $1.19 17d 1 1.46mi
1305 Little Hampton Dr Lawrenceville, GA 4.0 2.5 1955 $2,225 $1.14 23d 1 1.49mi
2068 White Top Rd Lawrenceville, GA 4.0 2.5 2765 $2,400 $0.87 26d 1 1.49mi
2068 White Top Rd Lawrenceville, GA 4.0 2.5 2765 $2,400 $0.87 22d 1 1.49mi

HOA detail

Monthly dues
$50 · $600/yr

Listing history 43 events

  1. 2026-06-22
    days on market $369,900 Active 197 DOM
  2. 2026-06-18
    days on market $369,900 Active 194 DOM
  3. 2026-06-17
    days on market $369,900 Active 193 DOM
  4. 2026-06-16
    days on market $369,900 Active 192 DOM
  5. 2026-06-15
    days on market $369,900 Active 191 DOM
  6. 2026-06-13
    days on market $369,900 Active 189 DOM
  7. 2026-06-09
    days on market $369,900 Active 185 DOM
  8. 2026-06-08
    days on market $369,900 Active 184 DOM
  9. 2026-06-07
    days on market $369,900 Active 183 DOM
  10. 2026-06-04
    days on market $369,900 Active 180 DOM
  11. 2026-06-03
    days on market $369,900 Active 179 DOM
  12. 2026-06-02
    days on market $369,900 Active 178 DOM
  13. 2026-06-01
    days on market $369,900 Active 177 DOM
  14. 2026-05-31
    days on market $369,900 Active 176 DOM
  15. 2026-02-19
    price $375,000 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  16. 2026-02-19
    price $375,000 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  17. 2026-01-18
    price $379,000 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  18. 2026-01-18
    price $379,000 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  19. 2025-12-04
    listed $379,900 New 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  20. 2025-12-04
    listed $379,900 Active 1061-char remark
    Show marketing remark (1061 chars)

    !!! PRICE IMPROVEMENT !!! Welcome to this Amazing 2-Story, 4-Bedroom, 2.5-Bath Exceptionally Well Maintained Home in Highly Sought after Melrose Neighborhood. Walk in to an Open and Inviting Family Room appointed with Custom Built Shelving for all your Family Displays and Joyful Entertainment. Adjacent to the Spacious Formal Dining/Sitting Room is an Open Updated Kitchen with Custom Cabinetry, Granite Countertops, Stainless Steel Appliances and Eat in Kitchen area with Peninsula. From here, quick access to Private Backyard featuring Level enjoyment and Children's Playground. Upper Level features Owners Suite with Sitting area, Dual Closets and Spa Bath with Separate Tub and Shower and Dual Vanities. Upper Level also offers 3 additional Bedrooms perfect for Sleeping Quarters or possible Office/Arts & Crafts Space as well as an Updated Full Bathroom. This Swim/Tennis Neighborhood is conveniently located close to Vibrant Downtown Lawrenceville District, Sugarloaf Connector and Hwy 316 for easy access to Atlanta and Athens. WELCOME HOME!!!

  21. 2025-10-31
    historical
  22. 2025-10-31
    historical
  23. 2025-09-26
    price $377,900
  24. 2025-09-26
    price $377,900
  25. 2025-09-17
    listed $378,900 Active
  26. 2025-09-17
    listed $378,900 New
  27. 2025-09-16
    historical
  28. 2025-09-16
    historical
  29. 2025-08-14
    price $379,900
  30. 2025-08-14
    price $379,900
  31. 2025-07-07
    price $381,900
  32. 2025-07-07
    price $381,900
  33. 2025-06-03
    price $384,900
  34. 2025-06-03
    price $384,900
  35. 2025-05-26
    price $394,900
  36. 2025-05-26
    price $394,900
  37. 2025-05-15
    price $400,000
  38. 2025-05-15
    price $400,000
  39. 2025-05-02
    price $415,000
  40. 2025-05-02
    price $415,000
  41. 2025-04-04
    listed $420,000 Active
  42. 2025-04-04
    historical
  43. 2025-04-03
    listed $420,000 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$3,599 · $300/mo
Projected year-2 tax
$3,599 · $300/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$34,367
− Mortgage interest
−$20,720
− Property taxes
−$3,599
− Insurance
−$1,850
− Repairs & maintenance
−$2,749
− Management
−$2,749
− HOA
−$600
− Depreciation
−$10,761
Taxable loss
−$8,661
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,079
After-tax cash flow
$-97/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Dacula

Score
65/100
State rank
#211
US rank
#12728

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
51,162
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
44,993
Household income
$104,350
Rent vs Own
16.8% rent · 83.2% own
Severe rent burden
659.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
Black 43% White 26% Hispanic / Latino 21% Two or more races 11% Asian 6%
Hispanic origin (detail)
Mexican 9% Puerto Rican 2% Dominican 3%
Common ancestry
Slovak 2% Italian 2% American 1%
Foreign-born
22% · Canada, Vietnam, South Korea
Languages at home
70% English-only · Spanish 18% Other Indo-European 2% Russian/Polish/Slavic 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.05%
Current HPI
228.0768
Rent YoY
▼ -1.09%
Metro
Atlanta-Sandy Springs-Alpharetta, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

-10.7% since first listed
29 events — show timeline
  • 2026-02-19 Price Changed $375,000 GAMLS
  • 2026-02-19 Price Changed $375,000 FMLS
  • 2026-01-18 Price Changed $379,000 FMLS
  • 2026-01-18 Price Changed $379,000 GAMLS
  • 2025-12-04 Listed $379,900 FMLS
  • 2025-12-04 Listed $379,900 GAMLS
  • 2025-10-31 Listing Removed GAMLS
  • 2025-10-31 Listing Removed FMLS
  • 2025-09-26 Price Changed $377,900 FMLS
  • 2025-09-26 Price Changed $377,900 GAMLS
  • 2025-09-17 Listed $378,900 GAMLS
  • 2025-09-17 Listed $378,900 FMLS
  • 2025-09-16 Listing Removed GAMLS
  • 2025-09-16 Listing Removed FMLS
  • 2025-08-14 Price Changed $379,900 FMLS
  • 2025-08-14 Price Changed $379,900 GAMLS
  • 2025-07-07 Price Changed $381,900 FMLS
  • 2025-07-07 Price Changed $381,900 GAMLS
  • 2025-06-03 Price Changed $384,900 GAMLS
  • 2025-06-03 Price Changed $384,900 FMLS
  • 2025-05-26 Price Changed $394,900 GAMLS
  • 2025-05-26 Price Changed $394,900 FMLS
  • 2025-05-15 Price Changed $400,000 GAMLS
  • 2025-05-15 Price Changed $400,000 FMLS
  • 2025-05-02 Price Changed $415,000 GAMLS
  • 2025-05-02 Price Changed $415,000 FMLS
  • 2025-04-04 Listed $420,000 FMLS
  • 2025-04-04 Coming Soon FMLS
  • 2025-04-03 Listed $420,000 GAMLS

Property tax history

+4.3%/yr

Latest (2025): $3,599 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…