20 26th St NW Unit A1 · Atlanta, 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 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 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).
- Cash flow +16.9/30.0
- ARV discount +7.5/15.0
- 1% rule +6.7/10.0
- DSCR +5.2/10.0
- Livability +4.2/5.0
- Rent growth +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$150,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
Key facts
- Low hoa fees
- Close to beltline
- First floor condo
Tags
Property features AI
Finance
- Other: Directions: Peachtree Rd south, right at 26th Street near Mellow Mushroom; Located in Fulton County, GA
- HOA & community: Monthly association fee ($275) covering grounds and structure maintenance, sewer, trash, and water; Community of 40 units
Exterior
- Parking: Assigned parking (1 space)
- Utilities: Public water; Public sewer; 110 volt electric; Cable available; Electricity available; Natural gas available; Phone available
- Home design: One-level condominium; Brick 4 sides construction; Composition roof; Concrete perimeter foundation; Resale condition; Energy-efficient thermostat and windows
- Construction: Brick 4 sides; Composition roof; Concrete perimeter foundation; Condominium ownership
- Exterior features: Courtyard; City street frontage; Asphalt road surface; Near Beltline, public transport, and shopping
Interior
- Kitchen: White cabinets; Eat-in kitchen; Solid surface counters; View to family room; Dishwasher; Electric range; Self-cleaning oven; Refrigerator
- Bedrooms: Master bedroom on main level
- Flooring: Hardwood
- Bathrooms: Full bathroom with tub/shower combo (main level)
- Heating & cooling: Central heating (forced air, natural gas); Central air; Ceiling fan(s)
- Interior features: Insulated windows; 1 common wall (no one below); Other interior features; Great room with open-concept dining area
- Laundry & utility: Laundry located in hall
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath condo listed at $150k.
Deal economics
- At list price, monthly cash flow is $98 ($1k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $150k).
- Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
- Cap rate 7.1% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: E. Rivers Elementary School (math 33% / reading 52%, grade F, #374 of 1,228 statewide, top 31%, 708 students, 32% FRL); Willis A. Sutton Middle School (math 36% / reading 55%, grade D+, #97 of 470 statewide, top 22%, 1,548 students, 34% FRL); North Atlanta High School (math 27% / reading 17%, grade F, #213 of 424 statewide, top 51%, 2,316 students, 24% FRL) — zoned schools average 30% FRL vs 71% district-wide (41 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising (+3.1%/yr); 408 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 99 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 16y ago; this cycle's ask has dropped $8k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $85k; list at $150k implies a 76% 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→19/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 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 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
- 1.17% ✓
- Cap rate
- 7.08%
- Cash-on-cash
- 2.80%
- DSCR
- 1.12
- GRM
- 7.1
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.09% rent growth · sell at horizon
- IRR
- -11.6%
- Equity multiple
- 0.58×
- Total profit
- $-17,724
- Equity at exit
- $22,365
- IRR
- -2.1%
- Equity multiple
- 0.86×
- Total profit
- $-6,005
- Equity at exit
- $12,969
Cash invested: $42,000 (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
ZIP-level market 30309
- Rents YoY
- 3.1%
- Active inventory
- 408
- Price-to-rent
- 7.1×
Monthly cashflow live
- Estimated rent
- $1,755 high interval (Pro) →
- Mortgage (P&I)
- −$787
- Tax from tax record
- −$164 /mo · $1,973/yr
- Insurance
- −$62
- HOA
- −$275
- Vacancy / Maint / Mgmt
- −$369
- Net cashflow
- $98
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
- $37,500
- Closing costs
- $4,500
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1777 Peachtree Rd NE Unit 405 Atlanta, GA | 1.0 | 1.0 | 770 | $1,899 | $2.47 | 24d | 1 | 0.13mi |
| 1777 Peachtree St NE Atlanta, GA | 2.0 | 1.0–2.0 | 886 | $2,614 | $2.95 | 7d | 6 | 0.14mi |
| 112 Ardmore Pl NW Unit 3 Atlanta, GA | 1.0 | 1.0 | 750 | $1,199 | $1.60 | 18d | 1 | 0.15mi |
| 112 Ardmore Pl NW Atlanta, GA | 1.0 | 1.0 | 750 | $1,199 | $1.60 | 16d | 1 | 0.15mi |
| 112 Ardmore Pl NW Unit 12 Atlanta, GA | 1.0 | 1.0 | 575 | $999 | $1.74 | 18d | 1 | 0.15mi |
| 147 26th St NW Atlanta, GA | 2.0 | 1.0–2.0 | 956 | $1,639 | $1.71 | 1d | 24 | 0.19mi |
| The Peach Atlanta, GA | 1.0–3.0 | 1.0–3.5 | 1175 | $1,335 | $1.14 | 3d | 38 | 0.27mi |
| — Atlanta, GA | 1.0 | 1.0 | 832 | $2,300 | $2.76 | 16d | 1 | 0.27mi |
| 1660 Peachtree St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1022 | $1,345 | $1.32 | 3d | 18 | 0.31mi |
| 28 Collier Rd NW #11 Atlanta, GA | 2.0 | 1.0 | 756 | $2,400 | $3.17 | 24d | 1 | 0.43mi |
| 300 Deering Rd NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 775 | $1,234 | $1.59 | 2d | 8 | 0.47mi |
| 225 26th St NW Atlanta, GA | 3.0 | 1.0–2.0 | 1197 | $1,889 | $1.58 | 1d | 13 | 0.47mi |
| 2025 Peachtree Rd NE Atlanta, GA | 1.0 | 1.0 | 600 | $1,395 | $2.33 | 5d | 142 | 0.58mi |
| 232 19th St NW Atlanta, GA | 1.0–2.0 | 1.5–2.0 | 1231 | $2,300 | $1.87 | 7d | 12 | 0.61mi |
| 10 Tower St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1014 | $3,512 | $3.46 | 1d | 194 | 0.63mi |
| 2035 Peachtree Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 771 | $1,196 | $1.55 | 1d | 18 | 0.63mi |
| 2035 Peachtree Rd NW Atlanta, GA | 2.0 | 2.0 | 988 | $2,037 | $2.06 | 15d | 1 | 0.64mi |
| 2035 Peachtree Rd NW Atlanta, GA | 1.0 | 1.0 | 756 | $1,445 | $1.91 | 13d | 1 | 0.64mi |
| 500 Northside Cir NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 962 | $1,175 | $1.22 | 1d | 21 | 0.65mi |
| 265 18th St NW Atlanta, GA | 1.0–2.0 | 1.5–2.0 | 1107 | $1,850 | $1.67 | 3d | 2 | 0.65mi |
| 40 Peachtree Valley Rd NE Atlanta, GA | 3.0 | 1.0–2.0 | 1103 | $1,653 | $1.50 | 1d | 47 | 0.68mi |
| 1405 Spring St NW Atlanta, GA | 3.0 | 1.0–2.0 | 920 | $3,366 | $3.66 | 1d | 41 | 0.69mi |
| 1441 Peachtree St NE Atlanta, GA | 3.0 | 1.0–2.0 | 961 | $2,676 | $2.78 | 2d | 93 | 0.69mi |
| 400 Bishop St NW Atlanta, GA | 3.0 | 1.0–3.0 | 1122 | $2,673 | $2.38 | 1d | 48 | 0.71mi |
| 1421 Peachtree St NE #307 Atlanta, GA | 2.0 | 1.5 | 1014 | $1,700 | $1.68 | 24d | 1 | 0.71mi |
| 1421 Peachtree St NE Unit 103-A Atlanta, GA | 1.0 | 1.0 | 625 | $1,700 | $2.72 | 5d | 1 | 0.72mi |
| 1400 W Peachtree St NW Atlanta, GA | 2.0 | 1.0–2.0 | 910 | $2,492 | $2.74 | 1d | 33 | 0.72mi |
| 1400 W Peachtree St NE Unit 813 Atlanta, GA | 1.0 | 1.0 | 652 | $1,986 | $3.05 | 14d | 1 | 0.73mi |
| 1000 Peachtree Park Dr NE Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 994 | $1,328 | $1.34 | 2d | 22 | 0.77mi |
| 222 Colonial Homes Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 968 | $1,909 | $1.97 | 1d | 14 | 0.78mi |
| 100 Colonial Homes Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1188 | $1,550 | $1.30 | 1d | 28 | 0.79mi |
| 200 Colonial Homes Dr NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 980 | $1,631 | $1.66 | 1d | 9 | 0.79mi |
| 1382 Peachtree St NE Atlanta, GA | 3.0 | 1.0–2.0 | 919 | $2,719 | $2.96 | 1d | 28 | 0.80mi |
| 1301 Spring St NW Atlanta, GA | 2.0 | 1.0–2.0 | 939 | $3,112 | $3.31 | 1d | 39 | 0.86mi |
| 1760 Northside Dr NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 701 | $1,249 | $1.78 | 2d | 7 | 0.87mi |
| 507 Bishop St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 963 | $1,537 | $1.60 | 1d | 24 | 0.87mi |
| 464 Bishop St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 990 | $1,395 | $1.41 | 19d | 14 | 0.88mi |
| 1270 Spring St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 987 | $1,683 | $1.71 | 2d | 17 | 0.88mi |
| 1280 W Peachtree St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 826 | $1,800 | $2.18 | 24d | 2 | 0.92mi |
| 401 17th St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 971 | $1,504 | $1.55 | 15d | 42 | 0.93mi |
HOA detail condo
- Monthly dues
- $275 · $3,300/yr
- Likely covers
- watersewertrashlandscapingparking
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-05-02status Under Contract 1046-char remark
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2026-05-02status Pending
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2026-03-16price $150,000
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2026-03-16price $150,000 1046-char remark
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2026-01-22$158,000 New 1046-char remark
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2026-01-22$158,000 Active
Show marketing remark (1046 chars)
Welcome to your in-town retreat! This stylish first-floor condo places you right in the sweet spot between Midtown and Buckhead, offering all the perks of city living with a tucked-away, courtyard vibe. Step outside your door and you're moments from Atlanta's hottest dining, shopping, and entertainment along Peachtree Street. Stroll to the Beltline, Ardmore Park, SCAD, Piedmont Hospital, and neighborhood coffee shops, or zip around town with effortless access to I-75/85, MARTA, Georgia Tech, and world-class museums. Inside, you'll love the bright, updated space that's easy to maintain and full of character. Assigned parking makes life simple, and low HOA fees cover water, sewer, trash, recycling, and grounds so you can spend your weekends enjoying the city instead of worrying about upkeep. This is your chance to snag a very affordable foothold in one of Atlanta's most vibrant locations, stop paying rent and start building equity while living in the heart of it all! Preferred lender has grant for up to $7000 for qualified buyer.
-
2025-12-31historical
-
2025-12-31historical
-
2025-10-24price $175,000
-
2025-10-24price $175,000
-
2025-09-06$185,000 New
-
2025-09-06$185,000 Active
-
2013-08-09price $85,000
-
2013-07-29soldstatus $85,000
-
2013-07-26price $85,000
-
2013-07-26historical
-
2013-07-25soldstatus $85,000 Sold
-
2013-07-25price $99,900
-
2013-07-25soldstatus $85,000 Sold
-
2013-06-19status Pending
-
2013-06-07historical Contingent - Due Diligence
-
2013-06-06status Under Contract
-
2013-06-06price $99,900
-
2012-12-11$99,900 New
-
2012-12-11$99,900 Active
-
2010-07-29historical
-
2010-07-22soldstatus $40,000 Sold
-
2010-06-17status Pending
-
2010-06-03$39,999 Active
-
2001-03-09soldstatus $105,800
-
1998-07-30soldstatus $70,000
-
1998-03-25soldstatus $82,000
-
1996-01-09soldstatus $42,500
-
1995-09-15soldstatus $58,800
-
1995-06-15soldstatus $36,400
-
1995-04-26soldstatus $44,100
-
1990-02-05soldstatus $44,000
-
1987-11-02soldstatus $50,000
-
1987-05-11soldstatus $54,000
-
1986-11-04soldstatus $45,500
-
1986-01-31soldstatus $53,800
-
1985-11-29soldstatus $39,000
-
1985-07-31soldstatus $49,500
-
1985-07-26soldstatus $43,000
-
1985-02-25soldstatus $42,900
-
1983-12-22soldstatus $43,400
-
1983-11-01soldstatus $41,000
-
1983-08-04soldstatus $42,900
-
1982-12-15soldstatus $45,750
-
1982-10-08soldstatus $43,500
ⓘ 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
- $1,973 · $164/mo
- Projected year-2 tax
- $1,973 · $164/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 6/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
- $21,062
- − Mortgage interest
- −$8,402
- − Property taxes
- −$1,973
- − Insurance
- −$750
- − Repairs & maintenance
- −$1,685
- − Management
- −$1,685
- − HOA
- −$3,300
- − Depreciation
- −$4,364
- Taxable loss
- −$1,097
- Est. tax savings @ 24.0%
- +$263
- After-tax cash flow
- $1,439/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 32,479
- Household income
- $114,072
- Rent vs Own
- Severe rent burden
- 2135.0
Population outlook (Fulton County) Hauer SSP2
- Today (2025)
- 1,203,707 people
- By 2030
- 1,299,706 · +8.0%
- By 2040
- 1,488,256 · +23.6%
- By 2050
- 1,664,580 · +38.3%
- By 2075
- 2,036,072 · +69.2%
- By 2100
- 2,222,402 · +84.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.57)
- Race & ethnicity
- White 62% Black 14% Asian 9% Hispanic / Latino 8% Two or more races 8%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2%
- Common ancestry
- Slovak 3% Romanian 2% Lithuanian 2%
- Foreign-born
- 15% · Canada, China, South Korea
- Languages at home
- 83% English-only · Spanish 5% Other Indo-European 4% Chinese 3%
Political lean MEDSL · Fulton
- 2024 margin
- Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
- 2008→2024 swing
- +9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
- All cycles
- 2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -561.75%
- Current HPI
- 156.3796
- Rent YoY
- ▲ 3.09%
- 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
+248.8% since first listed55 events — show timeline
- 2026-05-02 Pending — GAMLS
- 2026-05-02 Pending — FMLS
- 2026-03-16 Price Changed $150,000 FMLS
- 2026-03-16 Price Changed $150,000 GAMLS
- 2026-01-22 Listed $158,000 FMLS
- 2026-01-22 Listed $158,000 GAMLS
- 2025-12-31 Listing Removed — FMLS
- 2025-12-31 Listing Removed — GAMLS
- 2025-10-24 Price Changed $175,000 GAMLS
- 2025-10-24 Price Changed $175,000 FMLS
- 2025-09-06 Listed $185,000 FMLS
- 2025-09-06 Listed $185,000 GAMLS
- 2013-08-09 Price Changed $85,000 GAMLS
- 2013-07-29 Sold (Public Records) $85,000 Public Records
- 2013-07-26 Price Changed $85,000 FMLS
- 2013-07-26 Listing Removed — FMLS
- 2013-07-25 Sold (MLS) $85,000 GAMLS
- 2013-07-25 Sold (MLS) $85,000 FMLS
- 2013-07-25 Price Changed $99,900 FMLS
- 2013-06-19 Pending — FMLS
- 2013-06-07 Contingent — FMLS
- 2013-06-06 Pending — GAMLS
- 2013-06-06 Price Changed $99,900 GAMLS
- 2012-12-11 Listed $99,900 GAMLS
- 2012-12-11 Listed $99,900 FMLS
- 2010-07-29 Listing Removed — FMLS
- 2010-07-22 Sold (MLS) $40,000 FMLS
- 2010-06-17 Pending — FMLS
- 2010-06-03 Listed $39,999 FMLS
- 2001-03-09 Sold (Public Records) $105,800 Public Records
- 1998-07-30 Sold (Public Records) $70,000 Public Records
- 1998-03-25 Sold (Public Records) $82,000 Public Records
- 1996-01-09 Sold (Public Records) $42,500 Public Records
- 1995-09-15 Sold (Public Records) $58,800 Public Records
- 1995-06-15 Sold (Public Records) $36,400 Public Records
- 1995-04-26 Sold (Public Records) $44,100 Public Records
- 1990-02-05 Sold (Public Records) $44,000 Public Records
- 1987-11-02 Sold (Public Records) $50,000 Public Records
- 1987-05-11 Sold (Public Records) $54,000 Public Records
- 1986-11-04 Sold (Public Records) $45,500 Public Records
- 1986-01-31 Sold (Public Records) $53,800 Public Records
- 1985-11-29 Sold (Public Records) $39,000 Public Records
- 1985-07-31 Sold (Public Records) $49,500 Public Records
- 1985-07-26 Sold (Public Records) $43,000 Public Records
- 1985-02-25 Sold (Public Records) $42,900 Public Records
- 1983-12-22 Sold (Public Records) $43,400 Public Records
- 1983-11-01 Sold (Public Records) $41,000 Public Records
- 1983-08-04 Sold (Public Records) $42,900 Public Records
- 1982-12-15 Sold (Public Records) $45,750 Public Records
- 1982-10-08 Sold (Public Records) $43,500 Public Records
- 1982-08-27 Sold (Public Records) $41,000 Public Records
- 1982-05-20 Sold (Public Records) $48,650 Public Records
- 1981-08-27 Sold (Public Records) $47,750 Public Records
- 1980-11-26 Sold (Public Records) $41,650 Public Records
- 1979-12-21 Sold (Public Records) $43,000 Public Records
Property tax history
+6.9%/yrLatest (2025): $1,973 · -19.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…