CashFlowRE
Sign in Sign up
3303 Par Three Way
C+ Composite 63.31
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

3303 Par Three Way · Stonecrest, GA 30038
2 bd · 2.0 ba · 1,202 sqft · Condo public records · 358 Days on market
Built 2003 $87/sqft · 12% below area Est $119k · 12% under $200/mo HOA · 14% of rent

🖨 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

THOUGHTFULLY DESIGNED LAYOUTSPACIOUS LIVING AREADEDICATED LAUNDRY ROOMSECURED OUTSIDE STORAGE UNITEASE OF ACCESS TO I-20EASE OF ACCESS TO MARTA

Neighborhood map

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

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath 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.
Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
-1.9%
Equity multiple
0.93×
Total profit
$-2,182
Equity at exit
$15,656
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $1,236
Max offer price $105,000
Occupancy floor 82%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $105,000 Active 358 DOM
  2. 2026-06-17
    days on market $105,000 Active 357 DOM
  3. 2026-06-16
    days on market $105,000 Active 356 DOM
  4. 2026-06-15
    days on market $105,000 Active 355 DOM
  5. 2026-06-13
    days on market $105,000 Active 353 DOM
  6. 2026-06-09
    days on market $105,000 Active 349 DOM
  7. 2026-06-08
    days on market $105,000 Active 348 DOM
  8. 2026-06-07
    days on market $105,000 Active 347 DOM
  9. 2026-06-04
    days on market $105,000 Active 344 DOM
  10. 2026-06-03
    days on market $105,000 Active 343 DOM
  11. 2026-06-02
    days on market $105,000 Active 342 DOM
  12. 2026-06-01
    days on market $105,000 Active 341 DOM
  13. 2026-05-31
    days on market $105,000 Active 340 DOM
  14. 2026-04-22
    price $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!

  15. 2026-03-26
    price $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!

  16. 2025-10-26
    price $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!

  17. 2025-09-07
    price $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!

  18. 2025-06-25
    listed $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!

  19. 2024-12-17
    historical $1,400
  20. 2024-12-06
    price $1,400
  21. 2024-11-27
    listed $1,425
  22. 2024-11-17
    historical $1,425
  23. 2024-11-11
    price $1,425
  24. 2024-11-08
    listed $1,450
  25. 2023-05-24
    soldstatus $125,500
  26. 2023-05-19
    soldstatus $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.

  27. 2023-05-19
    soldstatus $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.

  28. 2023-04-28
    status Pending
  29. 2023-04-21
    status 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.

  30. 2023-04-21
    historical 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.

  31. 2023-04-14
    listed $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.

  32. 2023-04-14
    listed $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.

  33. 2023-03-06
    historical
  34. 2023-02-01
    listed $132,500 New
  35. 2022-11-15
    historical
  36. 2022-10-31
    price $130,000
  37. 2022-10-24
    price $134,500
  38. 2022-10-12
    listed $137,600 New
  39. 2022-08-15
    historical
  40. 2022-08-03
    status Back On Market
  41. 2022-07-30
    status Under Contract
  42. 2022-06-10
    listed $135,000 New
  43. 2021-07-08
    soldstatus $95,000
  44. 2021-06-25
    soldstatus $95,000 Closed
  45. 2021-06-25
    soldstatus $95,000 Sold
  46. 2021-06-06
    status Pending
  47. 2021-05-29
    status Under Contract
  48. 2021-05-29
    historical Active Under Contract
  49. 2021-05-26
    listed $105,000 Active
  50. 2021-05-26
    listed $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
combined federal + state — saved on this device
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
35.3% rent · 64.7% 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

Price history

+228.1% since first listed
44 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%/yr

Latest (2025): $2,181 · -4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…