CashFlowRE
Sign in Sign up
1419 Stone Mill Trce
C+ Composite 62.37
Why this score? — see what drove the C+ 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 +26.1/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • Rent growth +2.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$79,900

1419 Stone Mill Trce · Tucker, GA 30083
3 bd · 1.5 ba · 1,152 sqft · Condo public records · 291 Days on market
Built 1974 $385/mo HOA · 24% of rent

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

Listing remarks MLS

Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

Key facts

  • Scenic trails
  • 2 story condo
  • Stone mountain park

Tags

2 STORY CONDOOPEN PORCHSTONE MOUNTAIN PARKSCENIC TRAILSOUTDOOR ADVENTURENEARBY ACCESS TO HWY 78

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 3-bed/1.5-bath condo listed at $80k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 3.4% in Tucker — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.3%/yr); 257 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($55k/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 $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 291 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 15y ago; this cycle's ask has dropped $55k (41%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; list at $80k implies a 185% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.4% of price; HOA is 24% of rent.
  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 291 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 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.01%
Cap rate
9.33%
Cash-on-cash
10.84%
DSCR
1.48
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.31% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-2,426
Equity at exit
$11,913
10-year hold
IRR
3.6%
Equity multiple
1.23×
Total profit
$5,188
Equity at exit
$6,908

Cash invested: $22,372 (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 30083

Rents YoY
1.3%
Active inventory
257
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,605 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$229 /mo · $2,746/yr
Insurance
$33
HOA
$385
Vacancy / Maint / Mgmt
$337
Net cashflow
$202

Break-even live

Break-even rent $1,350
Max offer price $79,900
Occupancy floor 82%

Sensitivity live

Price -10% $247 -5% $225 +0% $202 +5% $179 +10% $157
Rent -10% $75 -5% $139 +0% $202 +5% $265 +10% $329
Rate -1.0pp $242 -0.5pp $222 base $202 +0.5pp $181 +1.0pp $160

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
$19,975
Closing costs
$2,397
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1900 Tree Mountain Pkwy Stone Mountain, GA 1.0–2.0 1.0–2.5 1118 $1,200 $1.07 2d 25 0.18mi
1313 Stone Mill Way Stone Mountain, GA 1.0–4.0 1.0–2.5 1004 $1,633 $1.63 15d 12 0.31mi
1310 Wood Bend Dr Stone Mountain, GA 1.0–2.0 1.0–2.0 909 $1,500 $1.65 2d 78 0.38mi
4996 Sheila Ln Stone Mountain, GA 4.0 2.0 1450 $1,890 $1.30 2d 1 0.67mi
4923 Sheila Ln Stone Mountain, GA 3.0 2.0 1266 $1,200 $0.95 44d 1 0.76mi
1248 Park Blvd Stone Mountain, GA 3.0 2.0 1350 $1,880 $1.39 44d 1 0.84mi
4958 Central Dr Apt D Stone Mountain, GA 2.0 1.0 900 $995 $1.11 22d 1 0.86mi
4900 Central Dr Stone Mountain, GA 1.0–3.0 1.0–2.0 1100 $1,725 $1.57 1d 15 0.88mi
200 Summit Lake Dr Stone Mountain, GA 3.0 2.0 1486 $1,809 $1.22 22d 1 0.93mi
200 Summit Lake Dr Stone Mountain, GA 2.0 2.0 1175 $1,389 $1.18 13d 1 0.93mi
205 Summit Lake Dr Stone Mountain, GA 2.0 2.0 1155 $1,634 $1.41 44d 1 0.93mi
205 Summit Lake Dr Stone Mountain, GA 2.0 2.0 1175 $1,559 $1.33 13d 1 0.93mi
1047 Ridge Ave Stone Mountain, GA 3.0 1.0 1402 $2,150 $1.53 24d 1 0.99mi
1 Chatfield Dr Stone Mountain, GA 1.0–3.0 1.0–2.5 1060 $1,565 $1.48 2d 20 1.01mi
1010 Sexton Dr Stone Mountain, GA 2.0 2.0 1000 $1,250 $1.25 13d 1 1.02mi
5100 W Mountain St Stone Mountain, GA 1.0–3.0 1.0–2.0 1150 $1,484 $1.29 3d 11 1.02mi
1150 Rankin St Stone Mountain, GA 2.0 2.5 1495 $1,850 $1.24 24d 1 1.03mi
1311 Old Countryside Cir Stone Mountain, GA 3.0 2.5 1381 $2,101 $1.52 5d 1 1.03mi
1700 Weatherly Dr Stone Mountain, GA 1.0–2.0 1.0–2.0 769 $1,215 $1.58 5d 1 1.05mi
1150 Rankin St Stone Mountain, GA 2.0–3.0 2.5 1437 $1,850 $1.29 44d 2 1.06mi
5030 W Mountain St Stone Mountain, GA 2.0 1.0 1175 $1,199 $1.02 44d 1 1.06mi
1305 Old Countryside Cir W Stone Mountain, GA 3.0 2.0 1132 $1,719 $1.52 17d 1 1.08mi
1173 N Hairston Rd Stone Mountain, GA 2.0 1.0–2.0 1161 $1,426 $1.23 2d 30 1.09mi
1259 Old Countryside Cir Stone Mountain, GA 3.0 2.0 1309 $1,795 $1.37 44d 1 1.12mi
1075 N Hairston Rd Stone Mountain, GA 1.0–3.0 1.0–2.0 992 $1,540 $1.55 5d 12 1.13mi
967 Pine Roc Dr Stone Mountain, GA 3.0 2.0 1206 $1,900 $1.58 10d 1 1.17mi
1073 Thornwoode Ln Stone Mountain, GA 3.0 2.5 1235 $697 $0.56 22d 1 1.18mi
1509 Kilmuir Way Stone Mountain, GA 2.0 2.5 1160 $1,550 $1.34 44d 1 1.19mi
1059 Mariners Dr Stone Mountain, GA 2.0 1.5 1328 $1,600 $1.20 44d 1 1.36mi

HOA detail condo

Monthly dues
$385 · $4,620/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 36 events

  1. 2026-05-17
    status Pending 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  2. 2026-05-06
    historical Active Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  3. 2026-05-06
    historical Active Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  4. 2026-03-24
    price $79,900 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  5. 2026-03-24
    price $79,900 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  6. 2026-03-20
    status Back On Market 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  7. 2026-03-20
    status Active 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  8. 2026-03-11
    status Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  9. 2026-03-11
    status Pending 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  10. 2026-01-10
    price $80,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  11. 2026-01-10
    price $80,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  12. 2025-12-30
    status Back On Market 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  13. 2025-12-30
    status Active 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  14. 2025-12-08
    status Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  15. 2025-11-30
    historical 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  16. 2025-11-09
    status Pending 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  17. 2025-11-07
    historical Active Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  18. 2025-11-07
    historical Active Under Contract 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  19. 2025-07-04
    price $105,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  20. 2025-07-04
    price $105,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  21. 2025-06-12
    price $125,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  22. 2025-06-12
    price $125,000 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. NO rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  23. 2025-05-30
    listed $135,000 Active 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  24. 2025-05-30
    listed $135,000 New 989-char remark
    Show marketing remark (989 chars)

    Welcome to this charming 2-story condo in the heart of Stone Mountain! This Freshly painted rare find features 2 spacious bedrooms, 1.5 baths, and an attached garage a true bonus for condo living. The functional layout includes a living area and half bath on the main level, with bedrooms and a full bath upstairs. Step out onto the open porch to enjoy your morning coffee or evening wind-downs. Now tenant-free and move-in ready! With no rental restrictions, this property offers incredible flexibility. Add your personal touch and make it your own, or take advantage of its strong potential as an investment. Perfectly located just minutes from Stone Mountain Village and Stone Mountain Park, you'll have easy access to scenic trails, festivals, family activities, and Hwy 78 for a quick commute. Whether you're a first-time buyer, downsizing, or looking for an income-producing property. No rental restrictions this home is a must-see. Being sold As-Is. Owner financing available...

  25. 2023-10-13
    historical
  26. 2023-09-26
    listed $125,000 New
  27. 2017-01-20
    soldstatus $28,000
  28. 2013-02-01
    historical
  29. 2012-10-04
    listed $14,000 New
  30. 2012-04-01
    historical
  31. 2012-01-08
    price $12,900 Increased
  32. 2012-01-06
    listed $13,999 New
  33. 2012-01-04
    historical
  34. 2011-08-09
    listed $14,000 New
  35. 1990-03-01
    soldstatus $44,500
  36. 1983-08-15
    soldstatus $43,000

ⓘ 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
$2,746 · $229/mo
Projected year-2 tax
$2,746 · $229/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 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 6/10 Major 8 unhealthy d/yr today · 11 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
$19,263
− Mortgage interest
−$4,476
− Property taxes
−$2,746
− Insurance
−$400
− Repairs & maintenance
−$1,541
− Management
−$1,541
− HOA
−$4,620
− Depreciation
−$2,324
Taxable income
$1,615
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$388
After-tax cash flow
$2,036/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
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA

Livability — Tucker

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Tucker, GA
County
Dekalb County · 782,738 people
City population
38,242
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
62,724
Household income
$55,307
Rent vs Own
48.9% rent · 51.1% own
Severe rent burden
3574.0

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (75%)
Race & ethnicity
Black 75% White 8% Asian 8% Hispanic / Latino 5% Two or more races 5%
Common ancestry
Arab 1%
Foreign-born
24% · Canada, Vietnam, India
Languages at home
71% English-only · Spanish 4% Other Indo-European 4% Vietnamese 2%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -213.61%
Current HPI
216.2527
Rent YoY
▲ 1.31%
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

+85.8% since first listed
36 events — show timeline
  • 2026-05-17 Pending FMLS
  • 2026-05-06 Contingent GAMLS
  • 2026-05-06 Contingent FMLS
  • 2026-03-24 Price Changed $79,900 FMLS
  • 2026-03-24 Price Changed $79,900 GAMLS
  • 2026-03-20 Relisted GAMLS
  • 2026-03-20 Relisted FMLS
  • 2026-03-11 Pending GAMLS
  • 2026-03-11 Pending FMLS
  • 2026-01-10 Price Changed $80,000 GAMLS
  • 2026-01-10 Price Changed $80,000 FMLS
  • 2025-12-30 Relisted GAMLS
  • 2025-12-30 Relisted FMLS
  • 2025-12-08 Pending GAMLS
  • 2025-11-30 Listing Removed GAMLS
  • 2025-11-09 Pending FMLS
  • 2025-11-07 Contingent GAMLS
  • 2025-11-07 Contingent FMLS
  • 2025-07-04 Price Changed $105,000 GAMLS
  • 2025-07-04 Price Changed $105,000 FMLS
  • 2025-06-12 Price Changed $125,000 GAMLS
  • 2025-06-12 Price Changed $125,000 FMLS
  • 2025-05-30 Listed $135,000 GAMLS
  • 2025-05-30 Listed $135,000 FMLS
  • 2023-10-13 Listing Removed GAMLS
  • 2023-09-26 Listed $125,000 GAMLS
  • 2017-01-20 Sold (Public Records) $28,000 Public Records
  • 2013-02-01 Listing Removed GAMLS
  • 2012-10-04 Listed $14,000 GAMLS
  • 2012-04-01 Listing Removed GAMLS
  • 2012-01-08 Price Changed $12,900 GAMLS
  • 2012-01-06 Listed $13,999 GAMLS
  • 2012-01-04 Listing Removed GAMLS
  • 2011-08-09 Listed $14,000 GAMLS
  • 1990-03-01 Sold (Public Records) $44,500 Public Records
  • 1983-08-15 Sold (Public Records) $43,000 Public Records

Property tax history

+9.7%/yr

Latest (2025): $2,746 · -17.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…