CashFlowRE
Sign in Sign up
150 James Ct
D Composite 41.79
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 +14.0/30.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • DSCR +4.3/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$264,900

150 James Ct · Palmetto, GA 30268
3 bd · 2.5 ba · 1,816 sqft · SingleFamily public records · 41 Days on market
Built 1994 0.59 ac lot $146/sqft · at area comps Est $265k · at est.

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

Listing remarks MLS

Move-in ready three-bedroom, 2.5-bathroom home in the desirable Broadmoor neighborhood. This residence features a functional open floor plan that creates a seamless flow throughout the main living areas, perfect for modern living. The updated kitchen is a standout feature, beautifully finished with granite countertops and sleek stainless steel appliances. The interior leads out to a private, fully fenced backyard, providing a secure and versatile space for outdoor entertaining or gardening. Ideally located for convenience, this home is situated near Palmetto and major highways, offering an easy commute and a short drive to the Atlanta metro area. Schedule your private showing today!

Key facts

  • Open floor plan
  • Private backyard
  • Updated kitchen

Tags

OPEN FLOOR PLANUPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESPRIVATE BACKYARDFULLY FENCED BACKYARD

Property features AI

Exterior

  • Parking: Garage parking (1 garage space, 1 total parking)
  • Utilities: Public water; Public sewer; 110-volt electric; Cable available; Electricity available; Natural gas available; Water available
  • Home design: One and one-half levels; Resale property
  • Construction: Frame and other exterior construction materials; Composition/shingle roof; Slab foundation; Below-grade finished area present
  • Exterior features: Deck; Front porch; Rain gutters; City street frontage; Asphalt road

Interior

  • Kitchen: Breakfast bar; Other surface counters; Dishwasher; Refrigerator; Gas water heater
  • Bedrooms: Three upper-level bedrooms
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: Two full bathrooms; One half bathroom; Master bathroom with soaking tub
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: One fireplace in the living room; Walk-in closet(s); Bay window(s); Partial basement
  • Laundry & utility: Washer and dryer (laundry features listed as other)

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/2.5-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $36 ($430/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (15.5% below list).
  • Recommended offer: $224k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Palmetto — 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 61/100 on livability (#329 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D, amenities F, commute F.
  • 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: Palmetto Elementary School (math 22% / reading 27%, grade F, #753 of 1,228 statewide, top 64%, 358 students, 100% FRL); Bear Creek Middle School (math 17% / reading 26%, grade F, #339 of 470 statewide, top 72%, 1,108 students, 100% FRL); Creekside High School (math 30% / reading 24%, grade F, #160 of 424 statewide, top 38%, 1,768 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 24% at this address vs 51% district-wide (-27 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: 227 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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 41 days — a 3% lower offer ($257k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 4y 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 $224k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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.
Recommended offer $223,769 (15.5% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.84%
Cap rate
6.46%
Cash-on-cash
0.58%
DSCR
1.03
GRM
9.9

CMA / ARV

ARV (median comp)
$264,704
List price
$264,900
Delta
0.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
390 Anna Ave 0.12mi 3/2.0 1,608 (-12%) 1mo $258,200 $161 73
105 Joshua St 0.19mi 3/2.0 2,067 (+14%) 1mo $300,000 $145 66
517 Toombs St 0.46mi 3/2.0 1,863 (+3%) 13mo $355,000 $191 61
507 Palmetto Oaks Trl 0.58mi 3/2.5 1,863 (+3%) 24mo $347,000 $186 48
511 Alpine Way 0.36mi 4/2.0 (+1) 1,960 (+8%) 23mo $270,000 $138 44
529 Toombs #A St 0.39mi 3/2.0 1,591 (-12%) 24mo $315,000 $198 39
205 Williams St 0.59mi 3/2.0 1,581 (-13%) 22mo $253,000 $160 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-40,672
Equity at exit
$39,497
10-year hold
IRR
-6.9%
Equity multiple
0.56×
Total profit
$-32,590
Equity at exit
$22,904

Cash invested: $74,172 (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 30268

Home prices YoY
-22.1%
Active inventory
227
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,238 high interval (Pro) →
Mortgage (P&I)
$1,389
Tax from tax record
$232 /mo · $2,789/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$36

Break-even live

Break-even rent $2,192
Max offer price $264,900
Occupancy floor 93%

Sensitivity live

Price -10% $186 -5% $111 +0% $36 +5% $-39 +10% $-114
Rent -10% $-141 -5% $-53 +0% $36 +5% $124 +10% $213
Rate -1.0pp $169 -0.5pp $103 base $36 +0.5pp $-33 +1.0pp $-103

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
$66,225
Closing costs
$7,947
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
495 Anna Ave Palmetto, GA 3.0 2.0 1600 $2,255 $1.41 0d 1 0.12mi
115 Anna Ave Palmetto, GA 3.0 2.5 1716 $1,910 $1.11 45d 1 0.31mi
225 Forrest Ln Palmetto, GA 4.0 2.5 2302 $2,195 $0.95 12d 1 1.20mi
225 Forrest Ln Palmetto, GA 4.0 2.5 2302 $2,195 $0.95 0d 1 1.20mi
512 Tori Ct Palmetto, GA 3.0 2.5 2222 $2,040 $0.92 46d 1 1.26mi

Listing history 27 events

  1. 2026-06-21
    days on market $264,900 Active 41 DOM
  2. 2026-06-18
    price $264,900 Active 38 DOM
    Show marketing remark (694 chars)

    Move-in ready three-bedroom, 2.5-bathroom home in the desirable Broadmoor neighborhood. This residence features a functional open floor plan that creates a seamless flow throughout the main living areas, perfect for modern living. The updated kitchen is a standout feature, beautifully finished with granite countertops and sleek stainless steel appliances. The interior leads out to a private, fully fenced backyard, providing a secure and versatile space for outdoor entertaining or gardening. Ideally located for convenience, this home is situated near Palmetto and major highways, offering an easy commute and a short drive to the Atlanta metro area. Schedule your private showing today!

  3. 2026-06-18
    days on market $269,900 Active 38 DOM
    Show marketing remark (694 chars)

    Move-in ready three-bedroom, 2.5-bathroom home in the desirable Broadmoor neighborhood. This residence features a functional open floor plan that creates a seamless flow throughout the main living areas, perfect for modern living. The updated kitchen is a standout feature, beautifully finished with granite countertops and sleek stainless steel appliances. The interior leads out to a private, fully fenced backyard, providing a secure and versatile space for outdoor entertaining or gardening. Ideally located for convenience, this home is situated near Palmetto and major highways, offering an easy commute and a short drive to the Atlanta metro area. Schedule your private showing today!

  4. 2026-06-17
    days on market $269,900 Active 37 DOM
  5. 2026-06-16
    days on market $269,900 Active 36 DOM
  6. 2026-06-15
    days on market $269,900 Active 35 DOM
  7. 2026-06-13
    days on market $269,900 Active 33 DOM
  8. 2026-06-09
    days on market $269,900 Active 29 DOM
  9. 2026-06-08
    days on market $269,900 Active 28 DOM
  10. 2026-06-07
    days on market $269,900 Active 27 DOM
  11. 2026-06-04
    days on market $269,900 Active 24 DOM
  12. 2026-06-03
    days on market $269,900 Active 23 DOM
  13. 2026-06-01
    days on market $269,900 Active 21 DOM
  14. 2026-05-31
    days on market $269,900 Active 20 DOM
  15. 2026-05-11
    listed $269,900 Active 694-char remark
    Show marketing remark (694 chars)

    Move-in ready three-bedroom, 2.5-bathroom home in the desirable Broadmoor neighborhood. This residence features a functional open floor plan that creates a seamless flow throughout the main living areas, perfect for modern living. The updated kitchen is a standout feature, beautifully finished with granite countertops and sleek stainless steel appliances. The interior leads out to a private, fully fenced backyard, providing a secure and versatile space for outdoor entertaining or gardening. Ideally located for convenience, this home is situated near Palmetto and major highways, offering an easy commute and a short drive to the Atlanta metro area. Schedule your private showing today!

  16. 2026-05-11
    listed $269,900 New 694-char remark
    Show marketing remark (694 chars)

    Move-in ready three-bedroom, 2.5-bathroom home in the desirable Broadmoor neighborhood. This residence features a functional open floor plan that creates a seamless flow throughout the main living areas, perfect for modern living. The updated kitchen is a standout feature, beautifully finished with granite countertops and sleek stainless steel appliances. The interior leads out to a private, fully fenced backyard, providing a secure and versatile space for outdoor entertaining or gardening. Ideally located for convenience, this home is situated near Palmetto and major highways, offering an easy commute and a short drive to the Atlanta metro area. Schedule your private showing today!

  17. 2022-06-10
    soldstatus $224,000
  18. 2022-06-06
    soldstatus $224,000 Closed
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  19. 2022-06-06
    soldstatus $224,000 Sold
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  20. 2022-05-26
    status Under Contract
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  21. 2022-05-26
    historical Active Under Contract
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  22. 2022-05-19
    status Active
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  23. 2022-05-18
    status Back On Market
  24. 2022-05-11
    historical Active Under Contract
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  25. 2022-05-11
    status Under Contract
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  26. 2022-05-07
    listed $165,000 Active
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

  27. 2022-05-07
    listed $165,000 New
    Show marketing remark (314 chars)

    Handyman special. ARV in the upper $200's. property sold as-is. Finish the 4th bedroom for increased value. Cash only!!! 0 days due diligence. No repairs or concessions from the seller. Must close with Burgess Title since the title work is completed by them already. EM ($2000 minimum) to be held by Burgess Title.

ⓘ 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
$2,789 · $232/mo
Projected year-2 tax
$2,789 · $232/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 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$26,852
− Mortgage interest
−$14,839
− Property taxes
−$2,789
− Insurance
−$1,324
− Repairs & maintenance
−$2,148
− Management
−$2,148
− Depreciation
−$7,706
Taxable loss
−$4,103
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$985
After-tax cash flow
$1,414/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 — Palmetto

Score
61/100
State rank
#329
US rank
#17351

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmetto, GA
County
Fulton County · 1,094,430 people
City population
10,874
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
10,874
Household income
$91,349
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
206.0

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 0.67)
Race & ethnicity
Black 42% White 36% Hispanic / Latino 18% Two or more races 5%
Hispanic origin (detail)
Mexican 13% Puerto Rican 3%
Common ancestry
Iranian 1% Serbian 1% Romanian 1%
Foreign-born
8% · Canada
Languages at home
84% English-only · Spanish 14% Russian/Polish/Slavic 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
▼ -73.29%
Current HPI
258.4993
Rent YoY
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

+60.5% since first listed
15 events — show timeline
  • 2026-06-18 Price Changed $264,900 GAMLS
  • 2026-06-18 Price Changed $264,900 FMLS
  • 2026-05-11 Listed $269,900 FMLS
  • 2026-05-11 Listed $269,900 GAMLS
  • 2022-06-10 Sold (Public Records) $224,000 Public Records
  • 2022-06-06 Sold (MLS) $224,000 GAMLS
  • 2022-06-06 Sold (MLS) $224,000 FMLS
  • 2022-05-26 Pending GAMLS
  • 2022-05-26 Contingent FMLS
  • 2022-05-19 Relisted FMLS
  • 2022-05-18 Relisted GAMLS
  • 2022-05-11 Contingent FMLS
  • 2022-05-11 Pending GAMLS
  • 2022-05-07 Listed $165,000 GAMLS
  • 2022-05-07 Listed $165,000 FMLS

Property tax history

+4.0%/yr

Latest (2025): $2,789 · +29.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…