390 17th St NW #3058 · Atlanta, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
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).
- 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
🖨 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
Neighborhood map
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.
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 97 days. Have you received any prior offers? Is the seller open to a 35% 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?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.00% ✓
- 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
- IRR
- -7.8%
- Equity multiple
- 0.61×
- Total profit
- $-29,845
- Equity at exit
- $95,987
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $269,900 Active 97 DOM
-
2026-06-18days on market $269,900 Active 94 DOM
-
2026-06-17days on market $269,900 Active 93 DOM
-
2026-06-16days on market $269,900 Active 92 DOM
-
2026-06-15days on market $269,900 Active 91 DOM
-
2026-06-13days on market $269,900 Active 89 DOM
-
2026-06-13days on market $269,900 Active 88 DOM
-
2026-06-09days on market $269,900 Active 85 DOM
-
2026-06-08days on market $269,900 Active 84 DOM
-
2026-06-07days on market $269,900 Active 83 DOM
-
2026-06-04days on market $269,900 Active 80 DOM
-
2026-06-03days on market $269,900 Active 79 DOM
-
2026-06-02days on market $269,900 Active 78 DOM
-
2026-06-01days on market $269,900 Active 77 DOM
-
2026-05-31days on market $269,900 Active 76 DOM
-
2026-04-30price $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.
-
2026-04-30price $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.
-
2026-04-21price $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.
-
2026-04-21price $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.
-
2026-03-16$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.
-
2026-03-16$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.
-
2026-01-26historical
-
2025-08-31$319,900 New
-
2021-10-15soldstatus $240,000
-
2021-10-13soldstatus $240,000 Closed
-
2021-08-14price $249,444
-
2021-08-05$265,444 Active
-
2014-12-18price $220,000
-
2014-12-10price $220,000
-
2014-12-02historical
-
2014-11-26historical
-
2014-11-24soldstatus $220,000 Sold
-
2014-11-24soldstatus $220,000 Sold
-
2014-11-24price $239,900
-
2014-11-24status Pending
-
2014-11-18status Under Contract
-
2014-11-17price $239,900
-
2014-11-17historical Contingent - Due Diligence
-
2014-11-04$239,900 Active
-
2014-11-04$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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+16.7% since first listed25 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%/yrLatest (2025): $5,276 · +2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…