CashFlowRE
Sign in Sign up
390 17th St NW #3058
D Composite 41.27
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +12.4/15.0
  • Cash flow +5.8/30.0
  • Appreciation +5.6/10.0
  • 1% rule +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.8/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +0.2/10.0

$269,900

390 17th St NW #3058 · Atlanta, GA 30363
2 bd · 2.0 ba · 1,263 sqft · Condo public records · 97 Days on market
Built 2007 $214/sqft · 11% below area Est $303k · 11% under $712/mo HOA · 26% of rent

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

Listing remarks MLS

Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

Key facts

  • Fully renovated
  • Bright open layout
  • Spacious kitchen

Tags

FULLY RENOVATEDBRIGHT OPEN LAYOUTSPACIOUS KITCHENFRESHLY PAINTED CABINETSGRANITE COUNTERTOPSSTAINLESS STEEL BACKSPLASH

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 2-bed/2.0-bath condo listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-539 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $175k (35.3% below list).
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $175k (35.3% below list) — sets the bar for cash-flow.
  • Cap rate 3.9% vs local median 3.1% in Atlanta — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Centennial Place Academy (Charter) (math 12% / reading 12%, grade F, #1,041 of 1,228 statewide, top 87%, 804 students, 100% FRL, charter); David T Howard Middle School (math 58% / reading 63%, grade B+, #39 of 470 statewide, top 8%, 1,119 students, 19% FRL); Midtown High School (math 22% / reading 34%, grade F, #151 of 424 statewide, top 36%, 1,602 students, 19% FRL) — zoned schools average 46% FRL vs 71% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+1.2%/yr); 111 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d 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

  • In year one you build about $5k of equity ($2k loan paydown + $3k appreciation (1.3% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y ago; this cycle's ask has dropped $30k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
Recommended offer $174,742 (35.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 35% 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. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.00%
Cap rate
3.90%
Cash-on-cash
-8.55%
DSCR
0.62
GRM
8.3

CMA / ARV

ARV (median comp)
$302,895
List price
$269,900
Delta
-10.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

1.27% appreciation · 1.23% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.61×
Total profit
$-29,845
Equity at exit
$95,987
10-year hold
IRR
-3.4%
Equity multiple
0.58×
Total profit
$-31,559
Equity at exit
$130,588

Cash invested: $75,572 (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 30363

Home prices YoY
0.7%
Rents YoY
1.2%
Active inventory
111
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,710 high interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$440 /mo · $5,276/yr
Insurance
$112
HOA
$712
Vacancy / Maint / Mgmt
$569
Net cashflow
$-539

Break-even live

Break-even rent $3,392
Max offer price $174,742
Occupancy floor

Sensitivity live

Price -10% $-386 -5% $-462 +0% $-539 +5% $-615 +10% $-691
Rent -10% $-753 -5% $-646 +0% $-539 +5% $-432 +10% $-325
Rate -1.0pp $-403 -0.5pp $-470 base $-539 +0.5pp $-609 +1.0pp $-680

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
$67,475
Closing costs
$8,097
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
390 17th St NW #5062 Atlanta, GA 2.0 2.0 1115 $2,300 $2.06 0d 1 0.04mi
401 16th St NW Atlanta, GA 2.0–3.0 2.0–3.0 1466 $2,450 $1.67 0d 2 0.08mi
401 16th St NW #1359 Atlanta, GA 3.0 3.0 1500 $3,950 $2.63 6d 1 0.08mi
400 17th St NW #1451 Atlanta, GA 2.0 2.0 1433 $2,700 $1.88 4d 1 0.10mi
400 17th St NW Atlanta, GA 1.0–2.0 1.0–2.0 1206 $2,700 $2.24 26d 3 0.10mi
400 17th St NW Atlanta, GA 1.0–2.0 1.0–2.0 1206 $2,700 $2.24 14d 2 0.10mi
1220 Mecaslin St NW Atlanta, GA 1.0–2.0 1.0–2.0 846 $2,842 $3.36 0d 14 0.11mi
401 17th St NW Atlanta, GA 1.0–2.0 1.0–2.0 971 $2,199 $2.26 17d 42 0.15mi
270 17th St NW #601 Atlanta, GA 2.0 2.5 1535 $3,500 $2.28 20d 1 0.15mi
270 17th St NW #908 Atlanta, GA 1.0 1.5 1132 $2,650 $2.34 6d 1 0.15mi
270 17th St NW #1002 Atlanta, GA 2.0 2.5 1378 $3,350 $2.43 0d 1 0.15mi
270 17th St NW #2702 Atlanta, GA 2.0 2.5 1369 $3,250 $2.37 20d 1 0.15mi
270 17th St NW #2801 Atlanta, GA 2.0 2.5 1535 $4,350 $2.83 23d 1 0.16mi
217 16th St NW #43 Atlanta, GA 3.0 2.5 1270 $2,900 $2.28 26d 1 0.22mi
464 Bishop St NW Atlanta, GA 1.0–2.0 1.0–2.0 990 $2,310 $2.33 21d 14 0.22mi
455 14th St NW Atlanta, GA 3.0 1.0–2.0 995 $2,574 $2.59 0d 20 0.23mi
260 18th St NW #10327 Atlanta, GA 2.0 2.0 1372 $3,700 $2.70 9d 1 0.23mi
1189 Atlantic Dr NW Atlanta, GA 2.0 1.0 1001 $2,395 $2.39 20d 1 0.24mi
400 Bishop St NW Atlanta, GA 3.0 1.0–3.0 1122 $3,587 $3.20 0d 47 0.24mi
230 18th St NW Atlanta, GA 2.0–3.0 2.0 1492 $2,240 $1.50 7d 5 0.25mi
265 18th St NW #2431 Atlanta, GA 2.0 2.0 1107 $2,400 $2.17 0d 1 0.25mi
265 18th St NW Atlanta, GA 1.0–2.0 1.5–2.0 1107 $2,400 $2.17 5d 2 0.27mi
470 16th St NW Atlanta, GA 1.0–2.0 1.0–2.0 942 $2,469 $2.62 0d 14 0.32mi
232 19th St NW Atlanta, GA 1.0–2.0 1.5–2.0 1336 $3,600 $2.69 0d 4 0.33mi
507 Bishop St NW Atlanta, GA 1.0–2.0 1.0–2.0 963 $2,453 $2.55 0d 22 0.35mi
1124 Center St NW Atlanta, GA 2.0 1.0 1300 $2,200 $1.69 26d 1 0.36mi
201 16th St NW #2 Atlanta, GA 3.0 3.5 1270 $2,650 $2.09 26d 1 0.36mi
201 16th St NW #6 Atlanta, GA 3.0 2.5 1270 $2,345 $1.85 9d 1 0.36mi
10 Tower St NW Atlanta, GA 2.0 1.0–2.0 1014 $4,863 $4.79 0d 193 0.37mi
1103 Atlantic Dr NW Atlanta, GA 3.0 2.0 1300 $3,900 $3.00 7d 1 0.39mi
300 Deering Rd NW Atlanta, GA 1.0–2.0 1.0–2.0 825 $1,347 $1.63 0d 8 0.43mi
1082 Center St NW Unit A Atlanta, GA 3.0 2.0 1250 $2,450 $1.96 4d 1 0.43mi
1464 Hawthorne Ave NW Atlanta, GA 3.0 2.0 1054 $2,600 $2.47 16d 1 0.48mi
1066 McMillan St NW Atlanta, GA 2.0 1.0 900 $1,650 $1.83 16d 1 0.49mi
454 Calhoun St NW Atlanta, GA 3.0 3.0 1516 $3,340 $2.20 16d 1 0.51mi
454 Calhoun St NW Unit B Atlanta, GA 3.0 2.5 1516 $3,340 $2.20 16d 1 0.52mi
454 Calhoun St NW Unit B Atlanta, GA 3.0 2.5 1516 $3,340 $2.20 26d 1 0.52mi
1273 Williams St NW Unit 1226657P Atlanta, GA 2.0 2.0 1130 $5,222 $4.62 23d 1 0.56mi
1002 Center St NW Atlanta, GA 3.0 2.0 1600 $4,250 $2.66 26d 1 0.57mi
449 10th St NW Atlanta, GA 2.0 1.0 1240 $2,100 $1.69 16d 1 0.58mi

HOA detail condo

Monthly dues
$712 · $8,544/yr
Likely covers
poolgymsecurityparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 40 events

  1. 2026-06-21
    days on market $269,900 Active 97 DOM
  2. 2026-06-18
    days on market $269,900 Active 94 DOM
  3. 2026-06-17
    days on market $269,900 Active 93 DOM
  4. 2026-06-16
    days on market $269,900 Active 92 DOM
  5. 2026-06-15
    days on market $269,900 Active 91 DOM
  6. 2026-06-13
    days on market $269,900 Active 89 DOM
  7. 2026-06-13
    days on market $269,900 Active 88 DOM
  8. 2026-06-09
    days on market $269,900 Active 85 DOM
  9. 2026-06-08
    days on market $269,900 Active 84 DOM
  10. 2026-06-07
    days on market $269,900 Active 83 DOM
  11. 2026-06-04
    days on market $269,900 Active 80 DOM
  12. 2026-06-03
    days on market $269,900 Active 79 DOM
  13. 2026-06-02
    days on market $269,900 Active 78 DOM
  14. 2026-06-01
    days on market $269,900 Active 77 DOM
  15. 2026-05-31
    days on market $269,900 Active 76 DOM
  16. 2026-04-30
    price $279,900 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  17. 2026-04-30
    price $279,900 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  18. 2026-04-21
    price $289,900 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  19. 2026-04-21
    price $289,900 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  20. 2026-03-16
    listed $299,900 New 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  21. 2026-03-16
    listed $299,900 Active 1420-char remark
    Show marketing remark (1420 chars)

    Live in the Heart of Atlantic Station! This fully renovated 2B2B home offers a bright open layout with brand-new luxury flooring throughout and fresh interior paint across the entire unit, creating a modern and move-in-ready feel. The spacious kitchen has freshly painted cabinets, new light fixtures, granite countertops, a stainless steel backsplash, and a full suite of stainless steel appliances. A bonus room and separate dining area provide flexible space for a home office or second living room. Both bedrooms include walk-in closets, while the oversized bathroom features double vanities, a soaking bathtub, and a separate shower. Three sets of large windows and doors fill the home with natural light and open to a private balcony overlooking the community. Community amenities at Element include a pool, dog park, fitness center, business and conference areas, garden, grill stations, gated security, assigned parking. Unbeatable location: Just steps from Atlantic Station, West Midtown, Georgia Institute of Technology, IKEA Atlanta, Target, Publix, and the Atlanta BeltLine. A short drive brings you to Ponce City Market, World of Coca-Cola, Georgia Aquarium, and The Works ATL. Skip the car and hop on the Atlantic Station Shuttle, a Midtown loop with 10 convenient stops including Arts Center and Metropolitan Atlanta Rapid Transit Authority station, connecting you directly to the airport and beyond.

  22. 2026-01-26
    historical
  23. 2025-08-31
    listed $319,900 New
  24. 2021-10-15
    soldstatus $240,000
  25. 2021-10-13
    soldstatus $240,000 Closed
  26. 2021-08-14
    price $249,444
  27. 2021-08-05
    listed $265,444 Active
  28. 2014-12-18
    price $220,000
  29. 2014-12-10
    price $220,000
  30. 2014-12-02
    historical
  31. 2014-11-26
    historical
  32. 2014-11-24
    soldstatus $220,000 Sold
  33. 2014-11-24
    soldstatus $220,000 Sold
  34. 2014-11-24
    price $239,900
  35. 2014-11-24
    status Pending
  36. 2014-11-18
    status Under Contract
  37. 2014-11-17
    price $239,900
  38. 2014-11-17
    historical Contingent - Due Diligence
  39. 2014-11-04
    listed $239,900 Active
  40. 2014-11-04
    listed $239,900 New

ⓘ 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
$5,276 · $440/mo
Projected year-2 tax
$5,276 · $440/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,519
− Mortgage interest
−$15,119
− Property taxes
−$5,276
− Insurance
−$1,350
− Repairs & maintenance
−$2,601
− Management
−$2,601
− HOA
−$8,544
− Depreciation
−$7,852
Taxable loss
−$10,824
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,598
After-tax cash flow
$-3,866/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

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

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)
3,523
Household income
$123,667
Rent vs Own
44.3% rent · 55.7% own
Severe rent burden
300.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Black 36% White 34% Asian 16% Two or more races 9% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 10% Romanian 2% Scotch-Irish 1%
Foreign-born
24% · China, Canada
Languages at home
80% English-only · Chinese 6% Spanish 4% Other Indo-European 4%

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
▲ 1.27%
Current HPI
177.6556
Rent YoY
▲ 1.23%
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

+16.7% since first listed
25 events — show timeline
  • 2026-04-30 Price Changed $279,900 GAMLS
  • 2026-04-30 Price Changed $279,900 FMLS
  • 2026-04-21 Price Changed $289,900 GAMLS
  • 2026-04-21 Price Changed $289,900 FMLS
  • 2026-03-16 Listed $299,900 FMLS
  • 2026-03-16 Listed $299,900 GAMLS
  • 2026-01-26 Listing Removed GAMLS
  • 2025-08-31 Listed $319,900 GAMLS
  • 2021-10-15 Sold (Public Records) $240,000 Public Records
  • 2021-10-13 Sold (MLS) $240,000 FMLS
  • 2021-08-14 Price Changed $249,444 FMLS
  • 2021-08-05 Listed $265,444 FMLS
  • 2014-12-18 Price Changed $220,000 FMLS
  • 2014-12-10 Price Changed $220,000 GAMLS
  • 2014-12-02 Listing Removed FMLS
  • 2014-11-26 Listing Removed GAMLS
  • 2014-11-24 Sold (MLS) $220,000 GAMLS
  • 2014-11-24 Price Changed $239,900 FMLS
  • 2014-11-24 Sold (MLS) $220,000 FMLS
  • 2014-11-24 Pending FMLS
  • 2014-11-18 Pending GAMLS
  • 2014-11-17 Price Changed $239,900 GAMLS
  • 2014-11-17 Contingent FMLS
  • 2014-11-04 Listed $239,900 FMLS
  • 2014-11-04 Listed $239,900 GAMLS

Property tax history

+1.0%/yr

Latest (2025): $5,276 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…