1480 Bramlett Forest Trl · Dacula, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 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
- IRR
- -23.0%
- Equity multiple
- 0.23×
- Total profit
- $-79,907
- Equity at exit
- $55,153
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-22days on market $369,900 Active 197 DOM
-
2026-06-18days on market $369,900 Active 194 DOM
-
2026-06-17days on market $369,900 Active 193 DOM
-
2026-06-16days on market $369,900 Active 192 DOM
-
2026-06-15days on market $369,900 Active 191 DOM
-
2026-06-13days on market $369,900 Active 189 DOM
-
2026-06-09days on market $369,900 Active 185 DOM
-
2026-06-08days on market $369,900 Active 184 DOM
-
2026-06-07days on market $369,900 Active 183 DOM
-
2026-06-04days on market $369,900 Active 180 DOM
-
2026-06-03days on market $369,900 Active 179 DOM
-
2026-06-02days on market $369,900 Active 178 DOM
-
2026-06-01days on market $369,900 Active 177 DOM
-
2026-05-31days on market $369,900 Active 176 DOM
-
2026-02-19price $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!!!
-
2026-02-19price $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!!!
-
2026-01-18price $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!!!
-
2026-01-18price $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!!!
-
2025-12-04$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!!!
-
2025-12-04$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!!!
-
2025-10-31historical
-
2025-10-31historical
-
2025-09-26price $377,900
-
2025-09-26price $377,900
-
2025-09-17$378,900 Active
-
2025-09-17$378,900 New
-
2025-09-16historical
-
2025-09-16historical
-
2025-08-14price $379,900
-
2025-08-14price $379,900
-
2025-07-07price $381,900
-
2025-07-07price $381,900
-
2025-06-03price $384,900
-
2025-06-03price $384,900
-
2025-05-26price $394,900
-
2025-05-26price $394,900
-
2025-05-15price $400,000
-
2025-05-15price $400,000
-
2025-05-02price $415,000
-
2025-05-02price $415,000
-
2025-04-04$420,000 Active
-
2025-04-04historical
-
2025-04-03$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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
-10.7% since first listed29 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%/yrLatest (2025): $3,599 · +0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…