126 Stillwood Dr · Newnan, 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
- 20 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +15.0/15.0
- Cash flow +14.3/30.0
- DSCR +4.3/10.0
- Schools +3.6/10.0
- 1% rule +3.4/10.0
- Livability +3.3/5.0
- Condition / age +2.5/5.0
- Rent growth +1.9/5.0
- Appreciation +0.0/10.0
$262,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
Key facts
- Double car garage
- Wooded walking paths
- Cozy fireplace
Tags
Property features AI
Finance
- Other: Property is sold as-is; Covenants/restrictions apply; Acceptable financing: Cash, Conventional, FHA, VA
- HOA & community: Homeowners association with $225 initiation/association fee; fee includes management and other items; Community features: sidewalks and street lights
Exterior
- Parking: Garage with door opener and side/rear entrance; Off-street parking and parking pad; Storage in garage; Total parking for 2 vehicles
- Security: Security system; Smoke detectors; Carbon monoxide detectors
- Utilities: Public water; Public sewer; 220 volts electric; Cable available; High-speed internet available; Underground utilities; Electricity and water available; sewer connected
- Home design: Single family residence (attached; garden/patio home); Two levels; Resale property
- Construction: Built in 2006; Composition roof; Slab foundation; Other construction materials
- Exterior features: Patio; Porch; Double-pane windows; Grassed and partially wooded yard; Level, open, private and sloped lot
Interior
- Kitchen: Breakfast area; Breakfast bar; Pantry; Dishwasher; Microwave; Refrigerator; Ice maker; Gas and electric water heaters
- Bedrooms: 2 bedrooms
- Flooring: Carpet; Laminate; Tile; Vinyl
- Bathrooms: 2 full bathrooms; 1 half bathroom
- Heating & cooling: Central heating (electric/forced air and heat pump); Central air; Ceiling fans; Zoned cooling
- Interior features: Separate shower; Tile bath; Walk-in closets; 1 factory-built fireplace in the family room; 1 common wall (attached); Dining room and living room combo; Great room
- Laundry & utility: Washer; Dryer; Mud room; Upper level laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $262k.
Deal economics
- At list price, monthly cash flow is $47 ($562/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (16.3% below list).
- Recommended offer: $219k (16.3% below list) — sets the bar for 1% rule.
- Cap rate 6.5% vs local median 3.8% in Newnan — 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 66/100 on livability (#184 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, employment B; Watch: crime F, amenities F, commute F.
- Coweta County (rural): math 37% / reading 43% proficiency, ranked #36 of 174 in GA (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Newnan Crossing Elementary School (math 40% / reading 40%, grade F, #427 of 1,228 statewide, top 35%, 897 students, 39% FRL); Lee Middle School (math 35% / reading 47%, grade F, #135 of 470 statewide, top 29%, 743 students, 34% FRL); East Coweta High School (math 22% / reading 38%, grade F, #135 of 424 statewide, top 32%, 3,212 students, 30% FRL) — zoned schools at 34% FRL track the district average.
- Market conditions: Rents soft (-2.4%/yr); 316 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 963 units permitted in Coweta County in 2024 (8 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Coweta County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 53 days — a 3% lower offer ($254k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 5y ago; this cycle's ask has dropped $23k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/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 53 days. Have you received any prior offers? Is the seller open to a 16% 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.84% ✗
- Cap rate
- 6.51%
- Cash-on-cash
- 0.77%
- DSCR
- 1.03
- GRM
- 10.0
CMA / ARV
- ARV (median comp)
- $326,745
- List price
- $262,000
- Delta
- -19.82%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 234 Southwind Ln | 0.09mi | 3/2.5 | 1,436 (+4%) | 5mo | $290,000 | $202 | 86 |
| 502 Hunterian Pl | 0.23mi | 3/2.0 | 1,401 (+1%) | 3mo | $315,000 | $225 | 83 |
| 35 Belltree Cir | 0.34mi | 3/2.0 | 1,363 (-2%) | 1mo | $322,500 | $237 | 79 |
| 523 Hunterian Pl | 0.28mi | 3/2.0 | 1,333 (-4%) | 8mo | $314,000 | $236 | 72 |
| 515 Hunterian Pl | 0.27mi | 3/2.0 | 1,348 (-3%) | 14mo | $349,900 | $260 | 70 |
| 507 Hunterian Pl | 0.26mi | 3/2.0 | 1,234 (-11%) | 11mo | $320,000 | $259 | 58 |
| 195 Hunterian Pl | 0.50mi | 3/2.0 | 1,422 (+3%) | 15mo | $339,900 | $239 | 58 |
| 114 Hunterian Pl | 0.68mi | 3/2.0 | 1,299 (-6%) | 11mo | $338,000 | $260 | 46 |
| 118 Hunterian Pl | 0.67mi | 3/2.0 | 1,275 (-8%) | 10mo | $314,900 | $247 | 44 |
| 97 Village Park Dr | 0.58mi | 3/2.0 | 1,592 (+15%) | 10mo | $353,000 | $222 | 38 |
| 82 Keystone Cir | 0.57mi | 3/2.0 | 1,590 (+15%) | 12mo | $341,000 | $214 | 37 |
| 101 Bellaire Ln | 0.62mi | 3/2.0 | 1,592 (+15%) | 16mo | $349,000 | $219 | 31 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -18.3%
- Equity multiple
- 0.37×
- Total profit
- $-45,945
- Equity at exit
- $39,065
- IRR
- -17.4%
- Equity multiple
- 0.17×
- Total profit
- $-61,190
- Equity at exit
- $22,653
Cash invested: $73,360 (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 30265
- Home prices YoY
- -27.6%
- Rents YoY
- -2.4%
- Active inventory
- 316
- Price-to-rent
- 10.0×
Monthly cashflow live
- Estimated rent
- $2,194 high interval (Pro) →
- Mortgage (P&I)
- −$1,374
- Tax from tax record
- −$184 /mo · $2,209/yr
- Insurance
- −$109
- HOA
- −$19
- Vacancy / Maint / Mgmt
- −$461
- Net cashflow
- $47
Break-even live
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
- $65,500
- Closing costs
- $7,860
- 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 39 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 260 Stillwood Dr Newnan, GA | 3.0 | 2.5 | 1751 | $1,950 | $1.11 | 44d | 1 | 0.28mi |
| 23 Belltree Cir Newnan, GA | 3.0 | 2.0 | 1299 | $2,195 | $1.69 | 5d | 1 | 0.32mi |
| 357 Hunterian Pl Newnan, GA | 3.0 | 2.0 | 1714 | $2,060 | $1.20 | 2d | 1 | 0.33mi |
| 341 Hunterian Pl Newnan, GA | 3.0 | 2.0 | 1605 | $2,150 | $1.34 | 5d | 1 | 0.37mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 1d | 1 | 0.40mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 24d | 1 | 0.40mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 15d | 1 | 0.40mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 44d | 1 | 0.40mi |
| 2019 Newnan Crossing Byp Newnan, GA | 3.0 | 1.0–2.0 | 994 | $2,250 | $2.26 | 3d | 32 | 0.42mi |
| 227 Village Park Dr Newnan, GA | 3.0 | 2.0 | 1574 | $2,400 | $1.52 | 44d | 1 | 0.42mi |
| 2050 Newnan Crossing Blvd E Newnan, GA | 1.0–3.0 | 1.0–2.0 | 1234 | $2,051 | $1.66 | 2d | 31 | 0.42mi |
| 215 Village Park Dr Newnan, GA | 3.0 | 2.0 | 1430 | $2,030 | $1.42 | 2d | 1 | 0.45mi |
| 54 Village Pass Newnan, GA | 4.0 | 3.0 | 1848 | $2,241 | $1.21 | 44d | 1 | 0.47mi |
| 184 Village Park Dr Newnan, GA | 3.0 | 2.5 | 1506 | $2,189 | $1.45 | 5d | 1 | 0.48mi |
| 167 Village Park Dr Newnan, GA | 4.0 | 2.0 | 1620 | $2,295 | $1.42 | 5d | 1 | 0.52mi |
| 71 Village Pass Newnan, GA | 4.0 | 2.0 | 1643 | $2,325 | $1.42 | 5d | 1 | 0.52mi |
| 1450 Newnan Crossing Blvd Newnan, GA | 3.0 | 1.0–2.5 | 926 | $2,096 | $2.26 | 2d | 17 | 0.67mi |
| 22 Tillbrook Trl Newnan, GA | 3.0 | 2.0 | 1657 | $2,110 | $1.27 | 4d | 1 | 0.67mi |
| 190 Susie Pl Newnan, GA | 3.0 | 2.5 | 1620 | $1,950 | $1.20 | 17d | 1 | 0.73mi |
| 54 Medallion Park Newnan, GA | 3.0 | 2.0 | 1631 | $2,300 | $1.41 | 44d | 1 | 0.80mi |
| 110 Newnan Lakes Dr Newnan, GA | 3.0 | 2.5 | 1822 | $2,295 | $1.26 | 4d | 1 | 0.87mi |
| 121 Stonebridge Xing Newnan, GA | 3.0 | 2.5 | 1284 | $1,700 | $1.32 | 21d | 1 | 0.90mi |
| 45 Newnan Lakes Dr Newnan, GA | 3.0 | 2.5 | 1588 | $2,050 | $1.29 | 24d | 1 | 0.94mi |
| 80 Newnan Lakes Blvd Newnan, GA | 1.0–3.0 | 1.0–2.0 | 966 | $1,840 | $1.90 | 3d | 8 | 0.95mi |
| 92 Majestic Dr Newnan, GA | 3.0 | 2.0 | 1600 | $2,000 | $1.25 | 11d | 1 | 1.00mi |
| 62 Green Spg Newnan, GA | 3.0 | 2.0 | 1495 | $2,195 | $1.47 | 1d | 1 | 1.09mi |
| 62 Green Spg Newnan, GA | 3.0 | 2.0 | 1495 | $2,195 | $1.47 | 5d | 1 | 1.09mi |
| 3 Halcyon Ln Newnan, GA | 3.0–4.0 | 2.0–2.5 | 1716 | $2,355 | $1.37 | 17d | 1 | 1.21mi |
| 3 Halcyon Ln Newnan, GA | 3.0–4.0 | 2.0–2.5 | 1716 | $2,300 | $1.34 | 44d | 11 | 1.21mi |
| 60 Jane Ln Newnan, GA | 1.0–3.0 | 1.0–3.0 | 1293 | $2,225 | $1.72 | 2d | 19 | 1.22mi |
| 44 Silver Birch Pass Newnan, GA | 3.0 | 2.5 | 1700 | $2,260 | $1.33 | 2d | 1 | 1.24mi |
| 300 Ashley Park Blvd Newnan, GA | 1.0–3.0 | 1.0–2.5 | 1147 | $2,501 | $2.18 | 1d | 51 | 1.27mi |
| 11 Rockcress Ct Newnan, GA | 3.0 | 2.5 | 1640 | $1,895 | $1.16 | 44d | 1 | 1.36mi |
| 257 Bur Oak Bnd Newnan, GA | 3.0–5.0 | 2.0–3.0 | 1989 | $2,294 | $1.15 | 2d | 8 | 1.37mi |
| 40 Briarwood Ct Newnan, GA | 3.0 | 2.0 | 1391 | $1,950 | $1.40 | 10d | 1 | 1.39mi |
| 139 Preserve Dr Newnan, GA | 3.0 | 2.5 | 1748 | $2,015 | $1.15 | 44d | 1 | 1.46mi |
| 1200 Newnan Crossing Blvd E Newnan, GA | 2.0 | 2.0 | 1177 | $1,892 | $1.61 | 24d | 1 | 1.46mi |
| 138 Greison Trl Newnan, GA | 1.0–2.0 | 1.0–2.0 | 962 | $1,918 | $1.99 | 2d | 20 | 1.47mi |
| 151 Parkway N Newnan, GA | 1.0–4.0 | 1.0–3.0 | 1135 | $1,651 | $1.45 | 2d | 12 | 1.48mi |
HOA detail
- Monthly dues
- $19 · $228/yr
Listing history 36 events
-
2026-06-18statusdays on market $262,000 Active 53 DOM
-
2026-06-17days on market $262,000 Price Change 52 DOM
-
2026-06-16days on market $262,000 Price Change 51 DOM
-
2026-06-16pricestatus $262,000 Price Change 50 DOM
-
2026-06-15days on market $269,500 Active 50 DOM
-
2026-06-13days on market $269,500 Active 48 DOM
-
2026-06-09days on market $269,500 Active 44 DOM
-
2026-06-08days on market $269,500 Active 43 DOM
-
2026-06-07days on market $269,500 Active 42 DOM
-
2026-06-04days on market $269,500 Active 39 DOM
-
2026-06-03days on market $269,500 Active 38 DOM
-
2026-06-02days on market $269,500 Active 37 DOM
-
2026-06-01days on market $269,500 Active 36 DOM
-
2026-05-31days on market $269,500 Active 35 DOM
-
2026-05-05price $275,000 399-char remark
-
2026-04-19$285,000 New 399-char remark
-
2023-08-15historical $1,650
-
2023-08-08soldstatus $266,000
-
2023-08-04soldstatus $266,000 Sold 401-char remark
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-08-04soldstatus $266,000 Closed
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-07-20status Pending
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-07-17historical Active Under Contract 401-char remark
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-07-17historical Active Under Contract
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-07-16$1,650
-
2023-06-20price $268,500 401-char remark
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-06-20price $268,500
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-06-09price $275,000 401-char remark
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-06-09price $275,000
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-05-18$290,000 New 401-char remark
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2023-05-18$290,000 Active
Show marketing remark (401 chars)
Charming craftsman home in an excellent location to enjoy all that Newnan has to offer. Minutes to shops and restaurants. Easy access to the LINC trail and a short drive to historic Newnan square. Convenient to I-85 and only 5 minutes drive to both Piedmont Newnan and City of Hope (formerly Cancer Treatment Center of America). No rental restrictions. Common areas have been painted prior to listing.
-
2021-06-24soldstatus $202,000 Sold
-
2021-05-20status Under Contract
-
2021-05-16price $199,400
-
2021-05-15status Back on Market
-
2021-04-10status Under Contract
-
2021-04-01$189,700 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
- $2,209 · $184/mo
- Projected year-2 tax
- $2,410 · $201/mo
- Expected delta
- +$202/yr (+$17/mo · 9.1%)
ⓘ 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 · 20 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $26,324
- − Mortgage interest
- −$14,676
- − Property taxes
- −$2,209
- − Insurance
- −$1,310
- − Repairs & maintenance
- −$2,106
- − Management
- −$2,106
- − HOA
- −$228
- − Depreciation
- −$7,622
- Taxable loss
- −$3,932
- Est. tax savings @ 24.0%
- +$944
- After-tax cash flow
- $1,506/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
- Coweta County
- NCES district ID
- 1301500
- Math proficiency
- 37% ▼ -16.00%
- Reading proficiency
- 43% ▼ -11.00%
- Median HH income
- $62,978
- Composite
- 35.72/100
- National rank
- #4860
- State rank
- #36 of 174 in GA
Livability — Newnan
- Score
- 66/100
- State rank
- #184
- US rank
- #11578
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Newnan, GA
- County
- Coweta County · 148,589 people
- City population
- 101,637
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 39,942
- Household income
- $108,144
- Rent vs Own
- Severe rent burden
- 610.0
Population outlook (Coweta County) Hauer SSP2
- Today (2025)
- 162,063 people
- By 2030
- 173,373 · +7.0%
- By 2040
- 194,658 · +20.1%
- By 2050
- 212,246 · +31.0%
- By 2075
- 246,544 · +52.1%
- By 2100
- 257,059 · +58.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (68%)
- Race & ethnicity
- White 68% Black 18% Hispanic / Latino 8% Two or more races 6% Asian 4%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2%
- Common ancestry
- Slovak 3% Lithuanian 3% Italian 3%
- Foreign-born
- 8% · Canada, Vietnam, South Korea
- Languages at home
- 91% English-only · Spanish 5% Other Indo-European 1% Vietnamese 1%
Political lean MEDSL · Coweta
- 2024 margin
- Solid R (+33.9) · D 32.7% · R 66.6%
- 2008→2024 swing
- +7.3pp toward D · 2008: -41.2pp · 2024: -33.9pp
- All cycles
- 2024: R+33.9 2020: R+35.5 2016: R+42.3 2012: R+44.1 2008: R+41.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -84.80%
- Current HPI
- 222.3661
- Rent YoY
- ▼ -2.35%
- 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
+38.1% since first listed24 events — show timeline
- 2026-06-15 Price Changed $262,000 GAMLS
- 2026-05-27 Price Changed $269,500 GAMLS
- 2026-05-05 Price Changed $275,000 GAMLS
- 2026-04-19 Listed $285,000 GAMLS
- 2023-08-15 Rental Removed $1,650 GAMLS
- 2023-08-08 Sold (Public Records) $266,000 Public Records
- 2023-08-04 Sold (MLS) $266,000 FMLS
- 2023-08-04 Sold (MLS) $266,000 GAMLS
- 2023-07-20 Pending — FMLS
- 2023-07-17 Contingent — GAMLS
- 2023-07-17 Contingent — FMLS
- 2023-07-16 Listed for Rent $1,650 GAMLS
- 2023-06-20 Price Changed $268,500 GAMLS
- 2023-06-20 Price Changed $268,500 FMLS
- 2023-06-09 Price Changed $275,000 GAMLS
- 2023-06-09 Price Changed $275,000 FMLS
- 2023-05-18 Listed $290,000 FMLS
- 2023-05-18 Listed $290,000 GAMLS
- 2021-06-24 Sold (MLS) $202,000 GAMLS
- 2021-05-20 Pending — GAMLS
- 2021-05-16 Price Changed $199,400 GAMLS
- 2021-05-15 Relisted — GAMLS
- 2021-04-10 Pending — GAMLS
- 2021-04-01 Listed $189,700 GAMLS
Property tax history
+1.6%/yrLatest (2025): $2,209 · -3.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…