CashFlowRE
Sign in Sign up
345 Espana St
D- Composite 39.9
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

345 Espana St · South Fulton, GA 30349
4 bd · 3.0 ba · 1,764 sqft · SingleFamily public records · 48 Days on market
Built 2006 8,999 sqft lot $156/sqft · 7% above area Est $258k · 7% over $46/mo HOA · 2% of rent

🖨 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

STAINLESS STEEL APPLIANCESACCENT BACKSPLASHWALK IN CLOSETDOUBLE SINKSSEPARATE TUB AND SHOWERPATIO

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

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 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.
Recommended offer $205,264 (25.6% 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. 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?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
21.0%
Equity multiple
2.69×
Total profit
$130,548
Equity at exit
$248,643
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $2,363
Max offer price $232,661
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $276,000 Active 48 DOM
  2. 2026-06-17
    days on market $276,000 Active 47 DOM
  3. 2026-06-16
    days on market $276,000 Active 46 DOM
  4. 2026-06-15
    days on market $276,000 Active 45 DOM
  5. 2026-06-13
    days on market $276,000 Active 43 DOM
  6. 2026-06-09
    days on market $276,000 Active 39 DOM
  7. 2026-06-08
    days on market $276,000 Active 38 DOM
  8. 2026-06-07
    days on market $276,000 Active 37 DOM
  9. 2026-06-04
    days on market $276,000 Active 34 DOM
  10. 2026-06-03
    days on market $276,000 Active 33 DOM
  11. 2026-06-01
    days on market $276,000 Active 31 DOM
  12. 2026-05-31
    days on market $276,000 Active 30 DOM
  13. 2026-05-14
    price $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

  14. 2026-05-14
    price $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

  15. 2026-05-01
    listed $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

  16. 2026-05-01
    listed $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

  17. 2011-07-28
    soldstatus $70,000
  18. 2011-07-14
    historical
    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

  19. 2011-06-30
    soldstatus $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

  20. 2011-06-04
    status 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

  21. 2011-05-11
    status 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

  22. 2011-03-10
    price $75,000
  23. 2011-03-09
    price $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

  24. 2011-01-29
    price $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

  25. 2011-01-29
    price $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

  26. 2010-12-10
    listed $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
combined federal + state — saved on this device
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
41.2% rent · 58.8% 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

Price history

+176.3% since first listed
17 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%/yr

Latest (2025): $3,103 · -21.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…