345 Espana St · South Fulton, 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 104°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
- 6 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).
- Appreciation +10.0/10.0
- Cash flow +8.4/30.0
- Schools +4.5/10.0
- ARV discount +4.4/15.0
- Rent growth +2.7/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +2.4/10.0
- DSCR +2.3/10.0
$276,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Picture yourself at 345 Espana St, recently updated with fresh interior paint and partial flooring replacement. A welcoming fireplace enhances comfort. The kitchen features all stainless steel appliances, an accent backsplash, and an island. The primary bedroom includes a walk in closet, and its bathroom provides double sinks with a separate tub and shower. A convenient patio extends the usable outdoor area. This updated residence provides style and comfort; truly a must-see.. Included 100-Day Home Warranty with buyer activation
Key facts
- Double sinks
- Walk in closet
- Patio
Tags
Property features AI
Finance
- HOA & community: HOA with semi-annual fee; Association fee $275 semi-annually; Community clubhouse, fitness center, and park
Exterior
- Parking: Attached driveway and garage; Two garage spaces; Open parking available
- Utilities: Public water; Public sewer; Electricity (110 volts); Natural gas available
- Home design: Single-level home; Resale property
- Construction: Brick veneer and concrete construction; Composition roof; Slab foundation; Built (resale) — year not specified
- Exterior features: Other exterior features; Paved road frontage
Interior
- Kitchen: Pantry; Stone counters; Dishwasher; Gas range; Microwave
- Bedrooms: Master on main; Three main-level bedrooms; One upper-level bedroom
- Flooring: Laminate
- Bathrooms: Three full bathrooms; Two main-level bathrooms; One upper-level full bathroom; Master bath with separate tub and shower
- Heating & cooling: Central heating (natural gas); Central air conditioning; Ceiling fans
- Interior features: Gas-started fireplace in the family room; No shared/common walls; Other interior features
- Laundry & utility: Main-level laundry; Other laundry features
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $276k.
Deal economics
- At list price, monthly cash flow is $-245 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $233k (15.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (25.6% below list).
- Recommended offer: $205k (25.6% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Nolan Elementary School (math 24% / reading 22%, grade F, #796 of 1,228 statewide, top 65%, 710 students, 100% FRL); Banneker High School (math 24% / reading 75%, grade D+, #28 of 424 statewide, top 7%, 1,610 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 36% at this address vs 51% district-wide (-14 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents flat; 651 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 37% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$47k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 48 days — a 3% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 16y 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.
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 48 days. Have you received any prior offers? Is the seller open to a 26% 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.
- 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
- 0.74% ✗
- Cap rate
- 5.23%
- Cash-on-cash
- -3.81%
- DSCR
- 0.83
- GRM
- 11.2
CMA / ARV
- ARV (median comp)
- $258,447
- List price
- $276,000
- Delta
- 6.79%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2321 Creel Rd | 0.08mi | 4/3.0 | 1,884 (+7%) | 2mo | $257,900 | $137 | 83 |
| 2289 Crossrail Dr | 0.46mi | 4/2.5 | 1,736 (-2%) | 3mo | $250,000 | $144 | 71 |
| 2317 Hackamore Dr | 0.43mi | 4/2.5 | 1,748 (-1%) | 6mo | $255,000 | $146 | 71 |
| 6616 Pamplona Pl | 0.12mi | 4/2.5 | 2,024 (+15%) | 3mo | $265,000 | $131 | 65 |
| 2164 Crossrail Dr | 0.53mi | 4/2.5 | 1,700 (-4%) | 9mo | $245,000 | $144 | 60 |
| 100 Rimel Ln | 0.59mi | 3/2.0 (-1) | 1,820 (+3%) | 1mo | $155,000 | $85 | 57 |
| 6261 Polar Fox Ct | 0.72mi | 4/2.5 | 1,824 (+3%) | 2mo | $252,900 | $139 | 57 |
| 6715 Alvan Ct | 0.63mi | 3/2.0 (-1) | 1,790 (+2%) | 7mo | $222,794 | $124 | 54 |
| 1985 Morris Dr | 0.59mi | 3/2.0 (-1) | 1,692 (-4%) | 5mo | $232,000 | $137 | 52 |
| 6494 Grey Fox Way | 0.45mi | 3/2.5 (-1) | 1,992 (+13%) | 6mo | $235,000 | $118 | 46 |
| 1992 Morris Dr | 0.59mi | 3/2.0 (-1) | 1,590 (-10%) | 6mo | $217,000 | $136 | 43 |
| 6255 Mozart Dr | 0.73mi | 3/2.0 (-1) | 1,975 (+12%) | 8mo | $249,000 | $126 | 30 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 0.95% rent growth · sell at horizon
- IRR
- 21.0%
- Equity multiple
- 2.69×
- Total profit
- $130,548
- Equity at exit
- $248,643
- IRR
- 18.6%
- Equity multiple
- 6.03×
- Total profit
- $389,010
- Equity at exit
- $536,207
Cash invested: $77,280 (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 30349
- Home prices YoY
- 4.6%
- Rents YoY
- 0.9%
- Active inventory
- 651
- Price-to-rent
- 11.2×
Monthly cashflow live
- Estimated rent
- $2,053 high interval (Pro) →
- Mortgage (P&I)
- −$1,447
- Tax from tax record
- −$259 /mo · $3,103/yr
- Insurance
- −$115
- HOA
- −$46
- Vacancy / Maint / Mgmt
- −$431
- Net cashflow
- $-245
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
- $69,000
- Closing costs
- $8,280
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2328 Creel Rd Atlanta, GA | 4.0 | 3.0 | 2100 | $1,895 | $0.90 | 43d | 1 | 0.11mi |
| 2372 Creel Rd Atlanta, GA | 4.0 | 3.0 | 2579 | $2,229 | $0.86 | 2d | 1 | 0.17mi |
| 2373 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1566 | $1,845 | $1.18 | 24d | 1 | 0.21mi |
| 2285 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $1,740 | $1.10 | 1d | 1 | 0.23mi |
| 2310 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $2,600 | $1.65 | 24d | 1 | 0.24mi |
| 6370 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1440 | $1,795 | $1.25 | 43d | 1 | 0.37mi |
| 6368 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1428 | $1,656 | $1.16 | 11d | 1 | 0.37mi |
| 135 Beethoven Ct Riverdale, GA | 3.0 | 2.0 | 2454 | $1,850 | $0.75 | 5d | 1 | 0.49mi |
| 6684 Judy Ln Riverdale, GA | 3.0 | 2.0 | 1356 | $1,705 | $1.26 | 43d | 1 | 0.49mi |
| 6325 Polar Fox Ct Riverdale, GA | 4.0 | 2.5 | 2471 | $2,445 | $0.99 | 22d | 1 | 0.50mi |
| 336 Rocky Springs Ct Atlanta, GA | 4.0 | 2.0 | 1900 | $1,450 | $0.76 | 24d | 1 | 0.53mi |
| 6405 Beethoven Cir Riverdale, GA | 5.0 | 3.0 | 2606 | $2,365 | $0.91 | 1d | 1 | 0.57mi |
| 2667 Rocky Ct Atlanta, GA | 3.0 | 2.5 | 1432 | $2,200 | $1.54 | 43d | 1 | 0.69mi |
| 6078 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1622 | $1,800 | $1.11 | 24d | 1 | 0.71mi |
| 6278 Rockaway Rd Atlanta, GA | 3.0 | 2.5 | 1524 | $2,000 | $1.31 | 43d | 1 | 0.74mi |
| 6048 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1500 | $1,750 | $1.17 | 22d | 1 | 0.78mi |
| 2550 Hallie Mill Rd Atlanta, GA | 3.0 | 2.0 | 1372 | $1,600 | $1.17 | 12d | 1 | 0.80mi |
| 145 W Village Ct Riverdale, GA | 3.0 | 2.5 | 1284 | $1,865 | $1.45 | 5d | 1 | 0.83mi |
| 6027 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1530 | $2,070 | $1.35 | 5d | 1 | 0.84mi |
| 855 Old Rocky Rd Atlanta, GA | 3.0 | 2.0 | 1310 | $1,710 | $1.31 | 24d | 1 | 0.87mi |
| 2820 Greenbower Ct Atlanta, GA | 3.0 | 2.0 | 1338 | $1,730 | $1.29 | 3d | 1 | 0.93mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,750 | $1.42 | 22d | 1 | 0.93mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 24d | 1 | 0.93mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,695 | $1.38 | 5d | 1 | 0.93mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 43d | 1 | 0.93mi |
| 6310 Thornhedge Dr Riverdale, GA | 4.0 | 2.0 | 1600 | $2,400 | $1.50 | 24d | 1 | 0.94mi |
| 320 Emerald Green Ct Atlanta, GA | 3.0 | 2.0 | 1575 | $2,050 | $1.30 | 43d | 1 | 0.95mi |
| 3105 Garnet Way Atlanta, GA | 3.0 | 2.0 | 1470 | $1,660 | $1.13 | 12d | 1 | 0.97mi |
| 2529 Wood Bend Ln Riverdale, GA | 3.0 | 2.5 | 1508 | $1,945 | $1.29 | 43d | 1 | 0.98mi |
| 2405 Wood Bend Ln Riverdale, GA | 3.0 | 2.5 | 1396 | $1,800 | $1.29 | 43d | 1 | 0.99mi |
| 6560 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1309 | $1,500 | $1.15 | 22d | 1 | 1.00mi |
| 1857 Whitworth Dr Riverdale, GA | 4.0 | 3.0 | 1857 | $1,888 | $1.02 | 43d | 1 | 1.03mi |
| 3206 Pine Tree Trl Unit 15C Atlanta, GA | 3.0 | 2.5 | 1466 | $1,950 | $1.33 | 4d | 1 | 1.06mi |
| 2625 Carolina Rdg Riverdale, GA | 4.0 | 2.5 | 1936 | $2,125 | $1.10 | 20d | 1 | 1.10mi |
| 2555 Flat Shoals Rd #401 Atlanta, GA | 3.0 | 2.5 | 1550 | $2,050 | $1.32 | 43d | 1 | 1.11mi |
| 2250 Sandgate Cir Atlanta, GA | 4.0 | 3.0 | 1916 | $2,100 | $1.10 | 15d | 1 | 1.13mi |
| 2590 South Hills Riverdale, GA | 3.0 | 2.5 | 1850 | $2,005 | $1.08 | 12d | 1 | 1.14mi |
| 2555 Flat Shoals Rd #404 College Park, GA | 3.0 | 2.5 | 1408 | $1,700 | $1.21 | 24d | 1 | 1.17mi |
| 2555 Flat Shoals Rd #3005 Atlanta, GA | 3.0 | 2.5 | 1724 | $1,850 | $1.07 | 5d | 1 | 1.18mi |
| 6120 Hemperly Rd Atlanta, GA | 4.0 | 2.5 | 1770 | $2,100 | $1.19 | 24d | 1 | 1.24mi |
HOA detail
- Monthly dues
- $46 · $552/yr
Listing history 26 events
-
2026-06-18days on market $276,000 Active 48 DOM
-
2026-06-17days on market $276,000 Active 47 DOM
-
2026-06-16days on market $276,000 Active 46 DOM
-
2026-06-15days on market $276,000 Active 45 DOM
-
2026-06-13days on market $276,000 Active 43 DOM
-
2026-06-09days on market $276,000 Active 39 DOM
-
2026-06-08days on market $276,000 Active 38 DOM
-
2026-06-07days on market $276,000 Active 37 DOM
-
2026-06-04days on market $276,000 Active 34 DOM
-
2026-06-03days on market $276,000 Active 33 DOM
-
2026-06-01days on market $276,000 Active 31 DOM
-
2026-05-31days on market $276,000 Active 30 DOM
-
2026-05-14price $280,000 534-char remark
Show marketing remark (534 chars)
Picture yourself at 345 Espana St, recently updated with fresh interior paint and partial flooring replacement. A welcoming fireplace enhances comfort. The kitchen features all stainless steel appliances, an accent backsplash, and an island. The primary bedroom includes a walk in closet, and its bathroom provides double sinks with a separate tub and shower. A convenient patio extends the usable outdoor area. This updated residence provides style and comfort; truly a must-see.. Included 100-Day Home Warranty with buyer activation
-
2026-05-14price $280,000 534-char remark
Show marketing remark (534 chars)
Picture yourself at 345 Espana St, recently updated with fresh interior paint and partial flooring replacement. A welcoming fireplace enhances comfort. The kitchen features all stainless steel appliances, an accent backsplash, and an island. The primary bedroom includes a walk in closet, and its bathroom provides double sinks with a separate tub and shower. A convenient patio extends the usable outdoor area. This updated residence provides style and comfort; truly a must-see.. Included 100-Day Home Warranty with buyer activation
-
2026-05-01$289,000 New 534-char remark
Show marketing remark (534 chars)
Picture yourself at 345 Espana St, recently updated with fresh interior paint and partial flooring replacement. A welcoming fireplace enhances comfort. The kitchen features all stainless steel appliances, an accent backsplash, and an island. The primary bedroom includes a walk in closet, and its bathroom provides double sinks with a separate tub and shower. A convenient patio extends the usable outdoor area. This updated residence provides style and comfort; truly a must-see.. Included 100-Day Home Warranty with buyer activation
-
2026-05-01$289,000 Active 534-char remark
Show marketing remark (534 chars)
Picture yourself at 345 Espana St, recently updated with fresh interior paint and partial flooring replacement. A welcoming fireplace enhances comfort. The kitchen features all stainless steel appliances, an accent backsplash, and an island. The primary bedroom includes a walk in closet, and its bathroom provides double sinks with a separate tub and shower. A convenient patio extends the usable outdoor area. This updated residence provides style and comfort; truly a must-see.. Included 100-Day Home Warranty with buyer activation
-
2011-07-28soldstatus $70,000
-
2011-07-14historical
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-06-30soldstatus $70,000 Sold
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-06-04status Pending
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-05-11status Pending Existing Lender Approval
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-03-10price $75,000
-
2011-03-09price $75,000
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-01-29price $89,900
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2011-01-29price $89,900
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
-
2010-12-10$99,900 Active
Show marketing remark (366 chars)
Potential SHORT SALE-Subject to bank approval! 4BD/3 full BA, spacious GRT RM w/FP, DN RM adjacent to KIT, both w/vaulted ceilings. Eat-in KIT w/BLK appliance pkg. MSTR on main w/MSTR BA, double sink, garden tub, sep shower, walk-in closet. 2 add'l BDs on main w/guest BA. 4th BD upstairs w/full BA; great for a teen. 2 car garage. Motivated seller, bring all offers
ⓘ 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
- $3,103 · $259/mo
- Projected year-2 tax
- $3,103 · $259/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 ≥104°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 · 6 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
- $24,632
- − Mortgage interest
- −$15,460
- − Property taxes
- −$3,103
- − Insurance
- −$1,380
- − Repairs & maintenance
- −$1,971
- − Management
- −$1,971
- − HOA
- −$552
- − Depreciation
- −$8,029
- Taxable loss
- −$7,833
- Est. tax savings @ 24.0%
- +$1,880
- After-tax cash flow
- $-1,064/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
- Fulton County
- NCES district ID
- 1302280
- Math proficiency
- 49% ▼ -2.00%
- Reading proficiency
- 53% ▬ 0.00%
- Median HH income
- $68,035
- Composite
- 45.33/100
- National rank
- #2640
- State rank
- #12 of 174 in GA
Livability — South Fulton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- South Fulton, GA
- County
- Fulton County · 1,094,430 people
- City population
- 127,674
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 79,872
- Household income
- $67,023
- Rent vs Own
- Severe rent burden
- 4258.0
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
- Predominantly Black (89%)
- Race & ethnicity
- Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
- Foreign-born
- 9% · Canada
- Languages at home
- 88% English-only · Spanish 6% French/Haitian/Cajun 1%
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
- ▲ 18.01%
- Current HPI
- 407.99
- Rent YoY
- ▲ 0.95%
- 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
+176.3% since first listed17 events — show timeline
- 2026-05-28 Price Changed $276,000 GAMLS
- 2026-05-28 Price Changed $276,000 FMLS
- 2026-05-14 Price Changed $280,000 FMLS
- 2026-05-14 Price Changed $280,000 GAMLS
- 2026-05-01 Listed $289,000 FMLS
- 2026-05-01 Listed $289,000 GAMLS
- 2026-04-23 Sold (Public Records) $265,000 Public Records
- 2011-07-28 Sold (Public Records) $70,000 Public Records
- 2011-07-14 Listing Removed — FMLS
- 2011-06-30 Sold (MLS) $70,000 FMLS
- 2011-06-04 Pending — FMLS
- 2011-05-11 Pending — FMLS
- 2011-03-10 Price Changed $75,000 GAMLS
- 2011-03-09 Price Changed $75,000 FMLS
- 2011-01-29 Price Changed $89,900 GAMLS
- 2011-01-29 Price Changed $89,900 FMLS
- 2010-12-10 Listed $99,900 FMLS
Property tax history
+2.6%/yrLatest (2025): $3,103 · -21.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…