11777 Lovejoy Crossing Blvd · Lovejoy, 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 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 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 +10.2/30.0
- Rent growth +3.1/5.0
- Livability +3.1/5.0
- 1% rule +3.0/10.0
- DSCR +2.9/10.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$249,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
Key facts
- Private backyard
- Walk-in closet
- Granite countertops
Tags
Property features AI
Finance
- HOA & community: Homeowners association with $175 annual fee; Community features include nearby schools, park access, sidewalks, and street lights
Exterior
- Parking: Attached 2-car garage
- Utilities: Public water; Septic tank sewer; Electric service (other); Other utilities
- Home design: Two levels; Resale property
- Construction: Brick and vinyl siding exterior; Shingle roof; Slab foundation; Built with conventional construction (resale)
- Exterior features: Deck; County road frontage
Interior
- Kitchen: White cabinets; Eat-in kitchen; Kitchen island; Dishwasher; Garbage disposal; Electric cooktop; Electric oven/range
- Bedrooms: Three upper-level bedrooms; Bedroom features: Other
- Flooring: Carpet; Hardwood
- Bathrooms: Two full bathrooms; One half bathroom; Master bathroom with double vanity, separate his-and-hers vanities, and separate tub and shower
- Heating & cooling: Central heating; Electric heating; Hot water heating; Central air conditioning; Ceiling fans
- Interior features: One electric fireplace; No shared/common walls; Other interior features
- Laundry & utility: Laundry located on upper level; Dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath single-family listed at $250k.
Deal economics
- At list price, monthly cash flow is $-143 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $225k (10.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (20.1% below list).
- Recommended offer: $200k (20.1% below list) — sets the bar for 1% rule.
- Cap rate 5.6% vs local median 4.4% in Lovejoy — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 62/100 on livability (#317 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
- Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Eddie White Middle School (math 8% / reading 22%, grade F, #399 of 470 statewide, top 86%, 1,438 students, 90% FRL); Lovejoy High School (math 7% / reading 8%, grade F, #378 of 424 statewide, top 91%, 2,136 students, 90% FRL).
- Market conditions: Rents rising (+2.2%/yr); 561 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 865 units permitted in Clayton County in 2024 (448 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.
- Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 47 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% 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
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 47 days. Have you received any prior offers? Is the seller open to a 20% 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 0.80% ✗
- Cap rate
- 5.61%
- Cash-on-cash
- -2.45%
- DSCR
- 0.89
- GRM
- 10.4
CMA / ARV
- ARV (median comp)
- $315,157
- List price
- $249,990
- Delta
- -20.68%
- 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 |
|---|---|---|---|---|---|---|---|
| 11777 Lovejoy Crossing Blvd | 0.00mi | 3/2.5 | 1,608 (0%) | 0mo | $249,900 | $155 | 98 |
| 11755 Lovejoy Crossing Blvd | 0.05mi | 3/2.5 | 1,608 (0%) | 11mo | $265,000 | $165 | 87 |
| 11773 Lovejoy Crossing Blvd | 0.01mi | 3/2.5 | 1,663 (+3%) | 9mo | $267,800 | $161 | 84 |
| 11909 Lovejoy Crossing Blvd | 0.22mi | 3/2.5 | 1,794 (+12%) | 1mo | $270,000 | $151 | 67 |
| 2635 Lovejoy Crossing Ln | 0.16mi | 3/2.0 | 1,405 (-13%) | 1mo | $244,000 | $174 | 66 |
| 141 Stanfield Ct | 0.61mi | 3/2.5 | 1,638 (+2%) | 2mo | $325,000 | $198 | 65 |
| 11813 Lovejoy Crossing Blvd | 0.07mi | 3/2.0 | 1,834 (+14%) | 11mo | $300,000 | $164 | 60 |
| 11988 Lovejoy Crossing Pl | 0.24mi | 3/2.5 | 1,800 (+12%) | 13mo | $294,900 | $164 | 56 |
| 10950 Wheeler Trce | 0.74mi | 3/2.5 | 1,700 (+6%) | 3mo | $269,000 | $158 | 52 |
| 12039 Quail Dr | 0.44mi | 3/2.5 | 1,400 (-13%) | 9mo | $240,000 | $171 | 49 |
| 2354 Hamilton St | 0.66mi | 2/2.0 (-1) | 1,729 (+8%) | 10mo | $180,000 | $104 | 39 |
| 24 David Dr | 0.57mi | 2/2.0 (-1) | 1,368 (-15%) | 7mo | $91,500 | $67 | 34 |
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 · 2.2% rent growth · sell at horizon
- IRR
- -21.2%
- Equity multiple
- 0.27×
- Total profit
- $-51,174
- Equity at exit
- $37,274
- IRR
- -16.7%
- Equity multiple
- 0.11×
- Total profit
- $-62,610
- Equity at exit
- $21,615
Cash invested: $69,997 (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 30228
- Home prices YoY
- -24.3%
- Rents YoY
- 2.2%
- Active inventory
- 561
- Price-to-rent
- 10.4×
Monthly cashflow live
- Estimated rent
- $1,997 high interval (Pro) →
- Mortgage (P&I)
- −$1,311
- Tax from tax record
- −$291 /mo · $3,487/yr
- Insurance
- −$104
- HOA
- −$15
- Vacancy / Maint / Mgmt
- −$419
- Net cashflow
- $-143
Break-even live
Sensitivity live
| Price | -10% $-1 | -5% $-72 | +0% $-143 | +5% $-214 | +10% $-284 |
|---|---|---|---|---|---|
| Rent | -10% $-301 | -5% $-222 | +0% $-143 | +5% $-64 | +10% $15 |
| Rate | -1.0pp $-17 | -0.5pp $-79 | base $-143 | +0.5pp $-208 | +1.0pp $-273 |
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
- $62,498
- Closing costs
- $7,500
- 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 30 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 11899 Conrad Cir Lovejoy, GA | 4.0 | 2.5 | 1966 | $2,300 | $1.17 | 6d | 1 | 0.70mi |
| 10938 Wheeler Trce Lovejoy, GA | 3.0 | 3.0 | 1692 | $1,879 | $1.11 | 46d | 1 | 0.74mi |
| 11688 Brightside Pkwy Lovejoy, GA | 4.0 | 2.5 | 2089 | $2,200 | $1.05 | 1d | 1 | 0.88mi |
| 11942 Fuller St Lovejoy, GA | 3.0 | 2.5 | 1421 | $1,639 | $1.15 | 46d | 1 | 0.95mi |
| 11940 Fuller St Lovejoy, GA | 3.0 | 2.5 | 1421 | $1,699 | $1.20 | 46d | 1 | 0.95mi |
| 11877 Fuller St Lovejoy, GA | 3.0 | 2.5 | 1386 | $1,609 | $1.16 | 26d | 1 | 0.96mi |
| 11560 Winston Dr Lovejoy, GA | 3.0 | 3.0 | 1710 | $2,710 | $1.58 | 46d | 1 | 0.96mi |
| 12227 Tara Blvd Lovejoy, GA | 1.0–3.0 | 1.0–2.0 | 1179 | $1,913 | $1.62 | 0d | 14 | 0.96mi |
| 11722 Chatham Dr Hampton, GA | 3.0 | 2.5 | 1600 | $2,300 | $1.44 | 26d | 1 | 1.05mi |
| 2257 Sugarleaf Trl Lovejoy, GA | 3.0 | 2.0 | 1624 | $1,775 | $1.09 | 46d | 1 | 1.07mi |
| 11649 Mendenhall Ct Hampton, GA | 3.0 | 2.5 | 1568 | $2,300 | $1.47 | 23d | 1 | 1.07mi |
| 11523 Vinea Ln Lovejoy, GA | 3.0 | 2.0 | 1557 | $1,850 | $1.19 | 46d | 1 | 1.11mi |
| 40 E James Cir Hampton, GA | 2.0 | 2.0 | 1100 | $1,100 | $1.00 | 46d | 1 | 1.14mi |
| 2056 Registry Pl Lovejoy, GA | 3.0 | 2.0 | 1488 | $1,825 | $1.23 | 46d | 1 | 1.16mi |
| 2411 Brianna Dr Lovejoy, GA | 3.0 | 2.0 | 1432 | $1,826 | $1.28 | 5d | 1 | 1.16mi |
| 11352 Michelle Way Lovejoy, GA | 3.0 | 2.5 | 1440 | $1,485 | $1.03 | 15d | 1 | 1.20mi |
| 11866 Registry Blvd Unit 1 Hampton, GA | 3.0 | 2.0 | 1488 | $1,650 | $1.11 | 26d | 1 | 1.20mi |
| 2051 Registry Ct Lovejoy, GA | 4.0 | 3.0 | 2188 | $1,940 | $0.89 | 46d | 1 | 1.21mi |
| 2367 Brianna Dr Lovejoy, GA | 3.0 | 2.5 | 1440 | $1,695 | $1.18 | 46d | 1 | 1.22mi |
| 2361 Brianna Dr Lovejoy, GA | 3.0 | 2.5 | 1384 | $1,525 | $1.10 | 24d | 1 | 1.23mi |
| 2355 Brianna Dr Lovejoy, GA | 3.0 | 2.5 | 1876 | $1,476 | $0.79 | 15d | 1 | 1.25mi |
| 2306 Nicole Dr Lovejoy, GA | 3.0 | 2.5 | 1324 | $1,800 | $1.36 | 46d | 1 | 1.25mi |
| 2251 Nicole Dr #119 Hampton, GA | 3.0 | 2.5 | 1324 | $1,700 | $1.28 | 26d | 1 | 1.26mi |
| 2275 Nicole Dr Lovejoy, GA | 4.0 | 2.0 | 1800 | $1,835 | $1.02 | 7d | 1 | 1.26mi |
| 11522 Kimberly Way Lovejoy, GA | 3.0 | 2.5 | 1700 | $2,200 | $1.29 | 6d | 1 | 1.29mi |
| 11531 Kimberly Way Lovejoy, GA | 3.0 | 2.5 | 1579 | $2,200 | $1.39 | 6d | 1 | 1.29mi |
| 11540 Alicias Ct Lovejoy, GA | 3.0 | 2.5 | 1876 | $1,711 | $0.91 | 7d | 1 | 1.29mi |
| 10997 Big Sky Dr Lovejoy, GA | 2.0 | 1.0 | 1110 | $1,250 | $1.13 | 7d | 1 | 1.39mi |
| 2762 Hunters Ct Hampton, GA | 3.0 | 2.5 | 1702 | $1,870 | $1.10 | 23d | 1 | 1.45mi |
| 1906 Dalton Way Lovejoy, GA | 3.0 | 3.0 | 2228 | $2,100 | $0.94 | 46d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $15 · $180/yr
- Likely covers
- electric
Listing history 18 events
-
2026-06-13statusdays on market $249,990 Pending 47 DOM
-
2026-06-09days on market $249,990 Active Under Contract 46 DOM
-
2026-06-08days on market $249,990 Active Under Contract 45 DOM
-
2026-06-07days on market $249,990 Active Under Contract 44 DOM
-
2026-06-04days on market $249,990 Active Under Contract 41 DOM
-
2026-06-03days on market $249,990 Active Under Contract 40 DOM
-
2026-06-02days on market $249,990 Active Under Contract 39 DOM
-
2026-06-01days on market $249,990 Active Under Contract 38 DOM
-
2026-05-31days on market $249,990 Active Under Contract 37 DOM
-
2026-05-17status Under Contract 1220-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-05-17historical Active Under Contract 1262-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-05-04price $249,990 1220-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-05-04price $249,990 1262-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-04-24$259,990 New 1220-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-04-24$259,990 Active 1262-char remark
Show marketing remark (1220 chars)
Welcome to this charming two-story home tucked away in a quiet cul-de-sac in Lovejoy Crossings Phase 2! From the moment you step inside, you're greeted by beautiful hardwood floors that flow throughout the main level, creating a warm and inviting feel. The main floor features a formal dining room and a bright, open kitchen complete with granite countertops, white cabinetry, a pantry, and a spacious island-perfect for everyday living and entertaining. The eat-in kitchen opens to a comfortable family room with an electric fireplace and elevated ceiling heights that add to the open feel without overwhelming the space. Large windows bring in natural light and offer a peaceful, tree-lined backdrop. Step outside to a private backyard with a wooden deck-ideal for relaxing or enjoying the outdoors. Upstairs, you'll find three bedrooms, including a spacious owner's suite with a private bath featuring a double vanity, separate tub and shower, and a walk-in closet. The owner's suite also enjoys a quiet, wooded view. For added convenience, the laundry room is located upstairs near the bedrooms. This home offers a great balance of comfort, functionality, and a tucked-away setting-ready for its next owner!
-
2026-04-15historical
-
2026-03-25price $259,990
-
2026-01-16$264,990 New
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast GA · Resets to sale price
- Current annual tax
- $3,487 · $291/mo
- Projected year-2 tax
- $3,487 · $291/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 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $23,968
- − Mortgage interest
- −$14,003
- − Property taxes
- −$3,487
- − Insurance
- −$1,250
- − Repairs & maintenance
- −$1,917
- − Management
- −$1,917
- − HOA
- −$180
- − Depreciation
- −$7,272
- Taxable loss
- −$6,059
- Est. tax savings @ 24.0%
- +$1,454
- After-tax cash flow
- $-260/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
- Clayton County
- NCES district ID
- 1301230
- Math proficiency
- 11% ▼ -13.00%
- Reading proficiency
- 20% ▼ -9.00%
- Median HH income
- $42,266
- Composite
- 13.41/100
- National rank
- #9527
- State rank
- #155 of 174 in GA
Livability — Lovejoy
- Score
- 62/100
- State rank
- #317
- US rank
- #17071
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Lovejoy, GA
- County
- Henry County · 316,359 people
- City population
- 606
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 52,402
- Household income
- $82,619
- Rent vs Own
- Severe rent burden
- 1285.0
Population outlook (Clayton County) Hauer SSP2
- Today (2025)
- 310,777 people
- By 2030
- 329,762 · +6.1%
- By 2040
- 368,052 · +18.4%
- By 2050
- 401,196 · +29.1%
- By 2075
- 472,488 · +52.0%
- By 2100
- 500,446 · +61.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Majority Black (63%)
- Race & ethnicity
- Black 63% White 23% Hispanic / Latino 8% Two or more races 6% Asian 2%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 1%
- Common ancestry
- Hispanic 4% Lithuanian 1% Italian 1%
- Foreign-born
- 9% · Canada, Vietnam, Jamaica
- Languages at home
- 89% English-only · Spanish 6% French/Haitian/Cajun 2% Vietnamese 1%
Political lean MEDSL · Clayton
- 2024 margin
- Solid D (+69.2) · D 84.3% · R 15.1%
- 2008→2024 swing
- +2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
- All cycles
- 2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -71.11%
- Current HPI
- 222.0357
- Rent YoY
- ▲ 2.20%
- 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
-5.7% since first listed12 events — show timeline
- 2026-06-12 Sold (MLS) $249,900 FMLS
- 2026-06-12 Sold (MLS) $249,900 GAMLS
- 2026-06-11 Pending — FMLS
- 2026-05-17 Pending — GAMLS
- 2026-05-17 Contingent — FMLS
- 2026-05-04 Price Changed $249,990 GAMLS
- 2026-05-04 Price Changed $249,990 FMLS
- 2026-04-24 Listed $259,990 FMLS
- 2026-04-24 Listed $259,990 GAMLS
- 2026-04-15 Listing Removed — GAMLS
- 2026-03-25 Price Changed $259,990 GAMLS
- 2026-01-16 Listed $264,990 GAMLS
Property tax history
+36.8%/yrLatest (2025): $3,487 · -8.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…