3303 Par Three Way · Stonecrest, 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 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 10 days/yr
Risk factors via First Street. Map © Google.
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 +23.3/30.0
- ARV discount +12.7/15.0
- 1% rule +9.1/10.0
- DSCR +7.5/10.0
- Rent growth +3.7/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$105,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
Key facts
- Spacious living area
- $200 HOA
- 2 parking spots
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $105k.
Deal economics
- At list price, monthly cash flow is $192 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $105k).
- Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.5% vs local median 5.1% in Stonecrest — 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 fast (+4.6%/yr); 320 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k 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.
- At projected returns (-3.0% appreciation + 4.6% rent growth), your $29k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 358 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
- 12 sale attempts since 12y ago; this cycle's ask has dropped $28k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- 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.
Questions for the listing agent
- It's been on market 358 days. Have you received any prior offers? Is the seller open to a 12% 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?
- 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?
- 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.
- 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 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
- 1.41% ✓
- Cap rate
- 8.49%
- Cash-on-cash
- 7.84%
- DSCR
- 1.35
- GRM
- 5.9
CMA / ARV
- ARV (median comp)
- $118,712
- List price
- $105,000
- Delta
- -11.55%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 4.6% rent growth · sell at horizon
- IRR
- -1.9%
- Equity multiple
- 0.93×
- Total profit
- $-2,182
- Equity at exit
- $15,656
- IRR
- 9.9%
- Equity multiple
- 1.84×
- Total profit
- $24,829
- Equity at exit
- $9,078
Cash invested: $29,400 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30038
- Home prices YoY
- -28.0%
- Rents YoY
- 4.6%
- Active inventory
- 320
- Price-to-rent
- 5.9×
Monthly cashflow live
- Estimated rent
- $1,479 high interval (Pro) →
- Mortgage (P&I)
- −$551
- Tax from tax record
- −$182 /mo · $2,181/yr
- Insurance
- −$44
- HOA
- −$200
- Vacancy / Maint / Mgmt
- −$311
- Net cashflow
- $192
Break-even live
Sensitivity live
| Price | -10% $252 | -5% $222 | +0% $192 | +5% $162 | +10% $133 |
|---|---|---|---|---|---|
| Rent | -10% $75 | -5% $134 | +0% $192 | +5% $251 | +10% $309 |
| Rate | -1.0pp $245 | -0.5pp $219 | base $192 | +0.5pp $165 | +1.0pp $137 |
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
- $26,250
- Closing costs
- $3,150
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2102 Par Three Way Lithonia, GA | 3.0 | 2.0 | 1202 | $1,500 | $1.25 | 5d | 1 | 0.02mi |
| 1202 Par Three Way Lithonia, GA | 2.0 | 2.0 | 1202 | $1,200 | $1.00 | 19d | 1 | 0.04mi |
| 5796 Trent Walk Dr Lithonia, GA | 3.0 | 2.0 | 1350 | $1,535 | $1.14 | 0d | 1 | 0.09mi |
| 5926 Trent Jones Way Lithonia, GA | 2.0 | 2.5 | 1122 | $1,200 | $1.07 | 18d | 1 | 0.09mi |
| 5812 Trent Walk Dr Unit 1 Stonecrest, GA | 3.0 | 2.0 | 1350 | $1,600 | $1.19 | 44d | 1 | 0.09mi |
| 5876 Trent Walk Dr Lithonia, GA | 2.0 | 1.5 | 1084 | $1,550 | $1.43 | 5d | 1 | 0.22mi |
| 4103 Fairington Club Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 44d | 1 | 0.25mi |
| 4101 Fairington Club Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 44d | 1 | 0.26mi |
| 3021 Fields Dr Lithonia, GA | 3.0 | 2.5 | 1450 | $1,595 | $1.10 | 25d | 1 | 0.28mi |
| 3064 Parc Lorraine Unit 1 Stonecrest, GA | 2.0 | 2.0 | 1280 | $1,195 | $0.93 | 4d | 1 | 0.32mi |
| 2932 Parc Lorraine Lithonia, GA | 2.0 | 2.0 | 1280 | $1,399 | $1.09 | 25d | 1 | 0.37mi |
| 13101 Fairington Ridge Cir Unit 101 Stonecrest, GA | 3.0 | 2.0 | 1292 | $1,400 | $1.08 | 25d | 1 | 0.39mi |
| 13202 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,650 | $1.28 | 17d | 1 | 0.39mi |
| 2940 Parc Lorraine Unit 1 Stonecrest, GA | 2.0 | 2.0 | 1072 | $1,195 | $1.11 | 44d | 1 | 0.39mi |
| 14302 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,650 | $1.28 | 44d | 1 | 0.40mi |
| 14204 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 44d | 1 | 0.41mi |
| 2102 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,545 | $1.20 | 11d | 1 | 0.43mi |
| 5201 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1226 | $1,645 | $1.34 | 44d | 1 | 0.44mi |
| 5104 Fairington Ridge Cir Unit 5104 Stonecrest, GA | 3.0 | 2.0 | 1292 | $1,400 | $1.08 | 25d | 1 | 0.44mi |
| 8202 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1300 | $1,900 | $1.46 | 44d | 1 | 0.44mi |
| 7104 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 3d | 1 | 0.44mi |
| 89 Tiburon Ct Lithonia, GA | 2.0 | 1.5 | 1250 | $1,450 | $1.16 | 13d | 1 | 0.45mi |
| 2204 Fairington Village Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,295 | $1.00 | 25d | 1 | 0.47mi |
| 2204 Fairington Village Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,295 | $1.00 | 21d | 1 | 0.47mi |
| 6301 Fairington Village Dr Stonecrest, GA | 3.0 | 2.0 | 1300 | $1,900 | $1.46 | 5d | 1 | 0.47mi |
| 3127 Fields Dr Lithonia, GA | 2.0 | 2.5 | 1206 | $1,800 | $1.49 | 19d | 1 | 0.49mi |
| 2898 Norfair Loop Lithonia, GA | 2.0 | 1.5 | 1240 | $1,506 | $1.21 | 5d | 1 | 0.52mi |
| 5052 Chupp Way Cir Lithonia, GA | 2.0 | 2.5 | 1150 | $1,580 | $1.37 | 44d | 1 | 0.55mi |
| 5044 Chupp Way Cir Lithonia, GA | 3.0 | 2.5 | 1212 | $1,395 | $1.15 | 22d | 1 | 0.56mi |
| 100 Walden Brook Dr Stonecrest, GA | 1.0–3.0 | 1.0–2.0 | 1132 | $1,308 | $1.16 | 0d | 14 | 0.74mi |
| 5654 Bradley Cir Lithonia, GA | 2.0 | 1.0 | 1428 | $1,643 | $1.15 | 0d | 1 | 0.74mi |
| 5850 Hillandale Dr Lithonia, GA | 1.0–3.0 | 1.0–2.0 | 1119 | $1,426 | $1.27 | 0d | 11 | 0.77mi |
| 5588 Fairington Pl Lithonia, GA | 2.0 | 1.0 | 1260 | $1,295 | $1.03 | 44d | 1 | 0.80mi |
| 421 Meadowood Dr Stonecrest, GA | 2.0–3.0 | 1.5–2.0 | 1328 | $1,099 | $0.83 | 25d | 18 | 0.85mi |
| 6012 Regent Mnr Lithonia, GA | 2.0 | 2.0 | 1200 | $1,450 | $1.21 | 44d | 1 | 0.96mi |
| 6250 Hillandale Dr Lithonia, GA | 1.0–4.0 | 1.0–2.0 | 1121 | $1,325 | $1.18 | 44d | 1 | 1.00mi |
| 46 Le Parc Fontaine Lithonia, GA | 2.0 | 2.0 | 1376 | $1,350 | $0.98 | 44d | 1 | 1.00mi |
| 180 Rue Fontaine Lithonia, GA | 1.0 | 1.0 | 1100 | $1,255 | $1.14 | 44d | 1 | 1.08mi |
| 129 Rue Fontaine Lithonia, GA | 2.0 | 2.0 | 1376 | $1,450 | $1.05 | 22d | 1 | 1.08mi |
| 6256 Hillandale Dr Lithonia, GA | 1.0–3.0 | 1.0–2.0 | 990 | $1,349 | $1.36 | 44d | 1 | 1.14mi |
HOA detail condo
- Monthly dues
- $200 · $2,400/yr
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-18days on market $105,000 Active 358 DOM
-
2026-06-17days on market $105,000 Active 357 DOM
-
2026-06-16days on market $105,000 Active 356 DOM
-
2026-06-15days on market $105,000 Active 355 DOM
-
2026-06-13days on market $105,000 Active 353 DOM
-
2026-06-09days on market $105,000 Active 349 DOM
-
2026-06-08days on market $105,000 Active 348 DOM
-
2026-06-07days on market $105,000 Active 347 DOM
-
2026-06-04days on market $105,000 Active 344 DOM
-
2026-06-03days on market $105,000 Active 343 DOM
-
2026-06-02days on market $105,000 Active 342 DOM
-
2026-06-01days on market $105,000 Active 341 DOM
-
2026-05-31days on market $105,000 Active 340 DOM
-
2026-04-22price $105,000 1203-char remark
Show marketing remark (1203 chars)
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
-
2026-03-26price $110,000 1203-char remark
Show marketing remark (1203 chars)
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
-
2025-10-26price $117,500 1203-char remark
Show marketing remark (1203 chars)
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
-
2025-09-07price $125,000 1203-char remark
Show marketing remark (1203 chars)
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
-
2025-06-25$132,500 Active 1203-char remark
Show marketing remark (1203 chars)
**Charming Stonecrest Condo - Move-In Ready 3 Bed, 2 Bath Gem!** Discover comfortable living in this well-maintained 3-bedroom, 2-bath condo located at 3303 Par Three Way in Stonecrest, GA. This inviting home offers a perfect blend of convenience and cozy charm. Step inside to find a thoughtfully designed layout that maximizes space and natural light. The spacious living area flows seamlessly into the dining space, creating an ideal setting for relaxation and entertaining. The kitchen is well-appointed, providing everything you need for everyday cooking. The condo features three generously sized bedrooms, including a private owner's suite, offering ample space and comfort. Two full bathrooms provide convenience for residents and guests alike. A dedicated laundry room adds to the practicality of this home. Enjoy the ease of access to I-20, MARTA, and the popular Stonecrest Mall, putting shopping, dining, and transportation right at your fingertips. This move-in ready condo also includes a secured outside storage unit, offering additional space for your belongings. Don't miss the opportunity to make this delightful Stonecrest condo your new home. Schedule a showing today!
-
2024-12-17historical $1,400
-
2024-12-06price $1,400
-
2024-11-27$1,425
-
2024-11-17historical $1,425
-
2024-11-11price $1,425
-
2024-11-08$1,450
-
2023-05-24soldstatus $125,500
-
2023-05-19soldstatus $125,500 Sold 313-char remark
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-05-19soldstatus $125,500 Closed
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-04-28status Pending
-
2023-04-21status Under Contract 313-char remark
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-04-21historical Active Under Contract
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-04-14$132,500 New 313-char remark
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-04-14$132,500 Active
Show marketing remark (313 chars)
Check out this well maintained top floor condo in Lithonia that is conveniently located minutes from I-20, MARTA, Stonecrest Mall and more! Move in ready! This condo features 3 nice sized bedrooms, 2 full baths, a laundry room as well as a large secured storage unit outside. No FHA or VA loans per the community.
-
2023-03-06historical
-
2023-02-01$132,500 New
-
2022-11-15historical
-
2022-10-31price $130,000
-
2022-10-24price $134,500
-
2022-10-12$137,600 New
-
2022-08-15historical
-
2022-08-03status Back On Market
-
2022-07-30status Under Contract
-
2022-06-10$135,000 New
-
2021-07-08soldstatus $95,000
-
2021-06-25soldstatus $95,000 Closed
-
2021-06-25soldstatus $95,000 Sold
-
2021-06-06status Pending
-
2021-05-29status Under Contract
-
2021-05-29historical Active Under Contract
-
2021-05-26$105,000 Active
-
2021-05-26$105,000 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
- $2,181 · $182/mo
- Projected year-2 tax
- $2,181 · $182/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 ≥105°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 23% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 7 unhealthy d/yr today · 10 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
- $17,746
- − Mortgage interest
- −$5,882
- − Property taxes
- −$2,181
- − Insurance
- −$525
- − Repairs & maintenance
- −$1,420
- − Management
- −$1,420
- − HOA
- −$2,400
- − Depreciation
- −$3,055
- Taxable income
- $864
- Est. tax owed @ 24.0%
- −$207
- After-tax cash flow
- $2,098/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 — Stonecrest
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Stonecrest, GA
- County
- Dekalb County · 782,738 people
- City population
- 106,165
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 43,776
- Household income
- $73,694
- Rent vs Own
- Severe rent burden
- 1168.0
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 (84%)
- Race & ethnicity
- Black 84% Two or more races 10% Hispanic / Latino 5% White 4% Asian 1%
- Foreign-born
- 12% · Canada, China
- Languages at home
- 90% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 0%
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
- ▼ -74.98%
- Current HPI
- 192.8328
- Rent YoY
- ▲ 4.60%
- 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
+228.1% since first listed44 events — show timeline
- 2026-04-22 Price Changed $105,000 FMLS
- 2026-03-26 Price Changed $110,000 FMLS
- 2025-10-26 Price Changed $117,500 FMLS
- 2025-09-07 Price Changed $125,000 FMLS
- 2025-06-25 Listed $132,500 FMLS
- 2024-12-17 Rental Removed $1,400 RENTALBEAST
- 2024-12-06 Price Changed $1,400 RENTALBEAST
- 2024-11-27 Listed for Rent $1,425 RENTALBEAST
- 2024-11-17 Rental Removed $1,425 RENTALBEAST
- 2024-11-11 Price Changed $1,425 RENTALBEAST
- 2024-11-08 Listed for Rent $1,450 RENTALBEAST
- 2023-05-24 Sold (Public Records) $125,500 Public Records
- 2023-05-19 Sold (MLS) $125,500 FMLS
- 2023-05-19 Sold (MLS) $125,500 GAMLS
- 2023-04-28 Pending — FMLS
- 2023-04-21 Pending — GAMLS
- 2023-04-21 Contingent — FMLS
- 2023-04-14 Listed $132,500 FMLS
- 2023-04-14 Listed $132,500 GAMLS
- 2023-03-06 Listing Removed — GAMLS
- 2023-02-01 Listed $132,500 GAMLS
- 2022-11-15 Listing Removed — GAMLS
- 2022-10-31 Price Changed $130,000 GAMLS
- 2022-10-24 Price Changed $134,500 GAMLS
- 2022-10-12 Listed $137,600 GAMLS
- 2022-08-15 Listing Removed — GAMLS
- 2022-08-03 Relisted — GAMLS
- 2022-07-30 Pending — GAMLS
- 2022-06-10 Listed $135,000 GAMLS
- 2021-07-08 Sold (Public Records) $95,000 Public Records
- 2021-06-25 Sold (MLS) $95,000 GAMLS
- 2021-06-25 Sold (MLS) $95,000 FMLS
- 2021-06-06 Pending — FMLS
- 2021-05-29 Pending — GAMLS
- 2021-05-29 Contingent — FMLS
- 2021-05-26 Listed $105,000 GAMLS
- 2021-05-26 Listed $105,000 FMLS
- 2015-02-25 Price Changed $32,000 GAMLS
- 2014-10-11 Listing Removed — GAMLS
- 2014-10-10 Sold (MLS) $32,700 GAMLS
- 2014-08-26 Pending — GAMLS
- 2014-08-26 Price Changed $32,700 GAMLS
- 2014-08-18 Contingent — GAMLS
- 2014-08-07 Listed $32,000 GAMLS
Property tax history
+9.3%/yrLatest (2025): $2,181 · -4.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…