CashFlowRE
Sign in Sign up
1535 Haynes Ct
D Composite 42.21
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 +13.9/15.0
  • Cash flow +10.0/30.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

1535 Haynes Ct · Snellville, GA 30017
3 bd · 3.0 ba · 2,030 sqft · SingleFamily public records · 14 Days on market
Built 1984 0.59 ac lot $148/sqft · 14% below area Est $350k · 14% under

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

Listing remarks MLS

Amazing opportunity to live in Grayson on a quiet cul-de-sac lot close to The Avenues, downtown Grayson and Lawrenceville with convenient access to Highway 78. The main level features a family room with stone fireplace, large eat-in kitchen with lots of cabinets, stainless appliances, and a window in front of the sink to look out to the rear yard and a large laundry room. The upper level boasts three bedrooms and two full bathrooms. The lower level features a huge game room/den and an additional finished room with exterior access that would make a great bedroom or flex room. There is a covered front porch, a 24' X 10' deck, fenced rear yard, and two car garage. No FHA loans due to length of ownership.

Key facts

  • Cul-de-sac lot
  • Covered front porch
  • Large eat-in kitchen

Tags

CUL-DE-SAC LOTLARGE EAT-IN KITCHENSTONE FIREPLACEHUGE GAME ROOMCOVERED FRONT PORCHFENCED REAR YARD

Property features AI

Finance

  • HOA & community: Near shopping

Exterior

  • Parking: Attached garage with 2 spaces; Garage door opener; Garage faces front
  • Utilities: Public water; Septic tank sewer; Electric service with 110-volt (and 220-volt in laundry); Natural gas available; Cable and phone available; Underground utilities
  • Home design: Multi-level / split-level home; Daylight, partially finished basement with interior entry and walk-out access; Resale property
  • Construction: Wood and lap siding exterior; Composition roof; Pillar/post/pier and slab foundation; Built with traditional construction materials
  • Exterior features: Private entrance; Rain gutters; Covered front porch, deck, and additional covered areas; Back yard chain-link fence

Interior

  • Kitchen: Dishwasher; Gas range; Range hood; Refrigerator; Eat-in kitchen with stained cabinets and laminate counters
  • Bedrooms: Three upper-level bedrooms; Bedroom features: Other
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms; Master bath with tub/shower combo
  • Heating & cooling: Forced air heating (natural gas); Electric cooling with ceiling fans; Whole-house fan
  • Interior features: High-speed internet; One fireplace located in the family room; Aluminum frames and double-pane windows; No shared/common walls
  • Laundry & utility: Main-level laundry room; In-kitchen laundry location option; Electric dryer hookup; 220 volts available in laundry

Neighborhood map

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

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-182 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $268k (10.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $242k (19.3% below list).
  • Recommended offer: $242k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.9% in Snellville — 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 67/100 on livability (#169 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pharr Elementary School (math 60% / reading 63%, grade B, #114 of 1,228 statewide, top 9%, 790 students, 52% FRL); Couch Middle School (math 33% / reading 50%, grade F, #132 of 470 statewide, top 28%, 1,087 students, 49% FRL); Grayson High School (math 8% / reading 22%, grade F, #297 of 424 statewide, top 74%, 3,284 students, 42% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: Rents rising (+1.7%/yr); 225 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,607 units permitted in Gwinnett County in 2024 (1,277 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 $9k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y ago 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.
  • Current owner paid $125k; list at $300k implies a 140% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,200 (19.3% below list)

Questions for the listing agent

  1. 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?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.81%
Cap rate
5.56%
Cash-on-cash
-2.61%
DSCR
0.88
GRM
10.3

CMA / ARV

ARV (median comp)
$349,611
List price
$300,000
Delta
-14.19%
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
1270 Gin House Ln 0.39mi 4/3.0 (+1) 1,886 (-7%) 9mo $349,200 $185 58
1337 Cotton Creek Dr #1 0.69mi 3/2.5 1,884 (-7%) 3mo $275,000 $146 51
1016 Hillside Dr 0.28mi 4/3.0 (+1) 2,187 (+8%) 22mo $350,000 $160 50
1372 Bennett Rd 0.35mi 3/2.0 1,890 (-7%) 22mo $325,000 $172 50
1418 Wheeler Dr 0.56mi 4/3.0 (+1) 2,266 (+12%) 2mo $360,000 $159 48
1094 Ironwood Dr 0.23mi 3/2.5 1,742 (-14%) 21mo $352,000 $202 47
1730 Carlington Ct 0.48mi 4/2.5 (+1) 2,219 (+9%) 13mo $480,000 $216 44
1290 Mount Mckinley Dr 0.69mi 4/2.5 (+1) 2,172 (+7%) 7mo $475,000 $219 43
1467 Oak Bend Way 0.64mi 4/2.5 (+1) 2,272 (+12%) 2mo $425,000 $187 41
1182 Pine Lake Dr 0.67mi 3/2.0 1,913 (-6%) 17mo $380,000 $199 41
1165 Pine Lake Dr 0.66mi 4/2.5 (+1) 1,955 (-4%) 18mo $383,000 $196 41
1484 Inwood Rd 0.65mi 3/2.0 1,861 (-8%) 22mo $399,000 $214 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 · 1.74% rent growth · sell at horizon

5-year hold
IRR
-22.0%
Equity multiple
0.25×
Total profit
$-63,210
Equity at exit
$44,731
10-year hold
IRR
-19.4%
Equity multiple
0.02×
Total profit
$-81,926
Equity at exit
$25,939

Cash invested: $84,000 (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 30017

Home prices YoY
-34.8%
Rents YoY
1.7%
Active inventory
225
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,422 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$398 /mo · $4,770/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$509
Net cashflow
$-182

Break-even live

Break-even rent $2,653
Max offer price $267,784
Occupancy floor

Sensitivity live

Price -10% $-13 -5% $-97 +0% $-182 +5% $-267 +10% $-352
Rent -10% $-374 -5% $-278 +0% $-182 +5% $-87 +10% $9
Rate -1.0pp $-31 -0.5pp $-106 base $-182 +0.5pp $-260 +1.0pp $-339

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
$75,000
Closing costs
$9,000
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2066 Derrick Dr Grayson, GA 4.0 2.5 2696 $2,995 $1.11 45d 1 0.72mi
1594 Overview Cir Lawrenceville, GA 4.0 3.0 2662 $2,490 $0.94 45d 1 1.07mi
1624 Overview Cir Lawrenceville, GA 3.0 2.5 1755 $2,300 $1.31 45d 1 1.10mi
1667 Overview Cir Lawrenceville, GA 4.0 2.5 2554 $2,500 $0.98 3d 1 1.12mi
1321 Timbercrest Dr Lawrenceville, GA 4.0 2.0 1524 $2,050 $1.35 18d 1 1.17mi
1990 Hutton Dr Grayson, GA 3.0 2.0 2012 $2,490 $1.24 7d 1 1.17mi
1253 Cades Walk Lawrenceville, GA 3.0 2.5 2196 $2,500 $1.14 45d 1 1.22mi
1045 Mosscroft Ct Lawrenceville, GA 2.0 2.5 1752 $1,700 $0.97 45d 1 1.27mi
2075 Pinella Dr Grayson, GA 3.0 2.5 1894 $2,200 $1.16 4d 1 1.29mi
1574 Gin Blossom Cir Lawrenceville, GA 4.0 3.5 2938 $2,700 $0.92 20d 1 1.31mi
550 Webb Gin House Rd Lawrenceville, GA 1.0–3.0 1.0–2.5 1105 $2,545 $2.30 0d 24 1.34mi
1847 Litchfield Rd Snellville, GA 4.0 3.0 2934 $2,485 $0.85 0d 1 1.36mi
1220 Fieldgate Rd Lawrenceville, GA 3.0 2.5 1881 $2,100 $1.12 19d 1 1.40mi
897 Ivydale Ln Lawrenceville, GA 3.0 2.5 1724 $2,100 $1.22 26d 1 1.42mi
1122 Treymont Ln Lawrenceville, GA 2.0 2.5 1724 $1,850 $1.07 26d 1 1.44mi
1655 Grayson Hwy Grayson, GA 1.0–3.0 1.0–2.0 1021 $2,520 $2.47 0d 17 1.46mi

Listing history 19 events

  1. 2026-05-15
    listed $300,000 Active 715-char remark
    Show marketing remark (715 chars)

    Amazing opportunity to live in Grayson on a quiet cul-de-sac lot close to The Avenues, downtown Grayson and Lawrenceville with convenient access to Highway 78. The main level features a family room with stone fireplace, large eat-in kitchen with lots of cabinets, stainless appliances, and a window in front of the sink to look out to the rear yard and a large laundry room. The upper level boasts three bedrooms and two full bathrooms. The lower level features a huge game room/den and an additional finished room with exterior access that would make a great bedroom or flex room. There is a covered front porch, a 24' X 10' deck, fenced rear yard, and two car garage. No FHA loans due to length of ownership.

  2. 2026-05-15
    listed $300,000 New 715-char remark
    Show marketing remark (715 chars)

    Amazing opportunity to live in Grayson on a quiet cul-de-sac lot close to The Avenues, downtown Grayson and Lawrenceville with convenient access to Highway 78. The main level features a family room with stone fireplace, large eat-in kitchen with lots of cabinets, stainless appliances, and a window in front of the sink to look out to the rear yard and a large laundry room. The upper level boasts three bedrooms and two full bathrooms. The lower level features a huge game room/den and an additional finished room with exterior access that would make a great bedroom or flex room. There is a covered front porch, a 24' X 10' deck, fenced rear yard, and two car garage. No FHA loans due to length of ownership.

  3. 2016-02-10
    price $119,900
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  4. 2015-09-25
    price $119,900
  5. 2015-06-04
    price $124,900
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  6. 2014-02-03
    historical
  7. 2014-02-03
    soldstatus $124,900
  8. 2014-01-31
    historical
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  9. 2014-01-30
    soldstatus $124,900 Sold
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  10. 2014-01-30
    soldstatus $124,900 Sold
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  11. 2013-12-26
    status Pending
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  12. 2013-12-12
    status Under Contract
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  13. 2013-12-12
    historical Contingent - Due Diligence
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  14. 2013-12-11
    price $124,900
  15. 2013-12-09
    listed $119,900 New
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  16. 2013-12-09
    listed $119,900 Active
    Show marketing remark (428 chars)

    FANTASTIC AFFORDABLE HOME! CLOSE TO 'THE SHOPPES @ WEBB GIN' (FORMERLY THE AVENUE). EXTERIOR FRESHLEY PAINTED, BEAUTIFUL UPGRADED LAMINATE FLOORS IN LR, KITCHEN & EATING AREA. NEWER UPGRADED CARPET IN BR'S PLUS LOWER LEVEL FAMILY/REC ROOM, EXTRA ROOM IN LOWER LVL CAN BE USED FOR OFFICE, NEWER HVAC JUNE 2011, 12 X 8 STORAGE BLDG, FENCED BACKYD, UPGRADED LIGHT FIXTURES, NAT. GAS GRILL ON OVRSZD DECK, LOCATED ON CUL-DE-SAC.

  17. 2003-06-03
    soldstatus $129,000
  18. 1994-03-04
    soldstatus $83,400
  19. 1994-02-01
    soldstatus $83,400

ⓘ 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
$4,770 · $398/mo
Projected year-2 tax
$4,770 · $398/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 9 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
$29,064
− Mortgage interest
−$16,805
− Property taxes
−$4,770
− Insurance
−$1,500
− Repairs & maintenance
−$2,325
− Management
−$2,325
− Depreciation
−$8,727
Taxable loss
−$7,388
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,773
After-tax cash flow
$-415/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Snellville

Score
67/100
State rank
#169
US rank
#10705

Category grades

Amenities F Commute F Cost of living A- Crime B- Employment A+ Housing A+ Health & safety B User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
94,380
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
26,620
Household income
$99,917
Rent vs Own
18.8% rent · 81.2% own
Severe rent burden
130.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 48% White 31% Hispanic / Latino 14% Two or more races 11% Asian 3%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Italian 3% Slovak 2% American 2%
Foreign-born
24% · Canada, Vietnam
Languages at home
71% English-only · Spanish 12% Arabic 2% Vietnamese 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.33%
Current HPI
218.0914
Rent YoY
▲ 1.74%
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

+259.7% since first listed
22 events — show timeline
  • 2026-05-30 Pending FMLS
  • 2026-05-25 Contingent FMLS
  • 2026-05-25 Contingent GAMLS
  • 2026-05-15 Listed $300,000 GAMLS
  • 2026-05-15 Listed $300,000 FMLS
  • 2016-02-10 Price Changed $119,900 FMLS
  • 2015-09-25 Price Changed $119,900 GAMLS
  • 2015-06-04 Price Changed $124,900 FMLS
  • 2014-02-03 Listing Removed GAMLS
  • 2014-02-03 Sold (Public Records) $124,900 Public Records
  • 2014-01-31 Listing Removed FMLS
  • 2014-01-30 Sold (MLS) $124,900 GAMLS
  • 2014-01-30 Sold (MLS) $124,900 FMLS
  • 2013-12-26 Pending FMLS
  • 2013-12-12 Pending GAMLS
  • 2013-12-12 Contingent FMLS
  • 2013-12-11 Price Changed $124,900 GAMLS
  • 2013-12-09 Listed $119,900 GAMLS
  • 2013-12-09 Listed $119,900 FMLS
  • 2003-06-03 Sold (Public Records) $129,000 Public Records
  • 1994-03-04 Sold (Public Records) $83,400 Public Records
  • 1994-02-01 Sold (Public Records) $83,400 Public Records

Property tax history

+6.6%/yr

Latest (2025): $4,770 · -5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…