CashFlowRE
Sign in Sign up
3575 Oakvale Rd
B- Composite 66.58
Why this score? — see what drove the B- 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 +29.7/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.2/15.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$97,500

3575 Oakvale Rd · Panthersville, GA 30034
2 bd · 2.0 ba · 1,168 sqft · SingleFamily · 217 Days on market
Built 1974 Fair condition 435 sqft lot $83/sqft · at area comps Est $95k · at est. $250/mo HOA · 15% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity! This 2-bedroom, 2-bathroom condominium offers strong rental potential and low-maintenance living. Features include an open layout, functional kitchen, and spacious bedrooms. Conveniently located near schools, shopping, and transportation-this unit is ready to generate steady income or serve as a comfortable primary residence.

Key facts

  • $250 HOA
  • Built 1974
  • Listed 217 days

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 single-family listed at $98k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $355 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $98k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 5.3% in Panthersville — 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 66/100 on livability (#180 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools D+, employment D.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 353 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $674 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.2% rent growth), your $27k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 11y ago; this cycle's ask is 4332% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% 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 $85,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  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 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
1.66%
Cap rate
10.66%
Cash-on-cash
15.60%
DSCR
1.69
GRM
5.0

CMA / ARV

ARV (median comp)
$94,754
List price
$97,500
Delta
2.90%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3020 River Oak Mews 0.33mi 3/2.0 (+1) 1,254 (+7%) 11mo $270,000 $215 58
3557 Broad Oak Ct 0.21mi 3/2.0 (+1) 1,071 (-8%) 17mo $125,000 $117 57
2927 Riverwalk Cv 0.49mi 3/2.0 (+1) 1,160 (-1%) 24mo $259,000 $223 51
3778 Conley Downs Dr 0.61mi 3/2.0 (+1) 1,170 (+0%) 21mo $214,000 $183 49
2850 Cedar Trace Dr 0.73mi 3/2.0 (+1) 1,276 (+9%) 9mo $190,000 $149 38

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 · 2.18% rent growth · sell at horizon

5-year hold
IRR
5.4%
Equity multiple
1.21×
Total profit
$5,661
Equity at exit
$14,538
10-year hold
IRR
14.0%
Equity multiple
2.08×
Total profit
$29,417
Equity at exit
$8,430

Cash invested: $27,300 (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 30034

Home prices YoY
-27.4%
Rents YoY
2.2%
Active inventory
353
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,619 high interval (Pro) →
Mortgage (P&I)
$511
Tax est. 1.5%
$122 /mo · $1,462/yr
Insurance
$41
HOA
$250
Vacancy / Maint / Mgmt
$340
Net cashflow
$355

Break-even live

Break-even rent $1,169
Max offer price $97,500
Occupancy floor 73%

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
$24,375
Closing costs
$2,925
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3575 Oakvale Rd #402 Decatur, GA 3.0 2.0 1420 $1,623 $1.14 1d 1 0.05mi
3575 Oakvale Rd Decatur, GA 3.0–4.0 2.0 1374 $1,095 $0.80 15d 4 0.11mi
3574 Saratoga Cir Decatur, GA 3.0 2.5 1500 $2,103 $1.40 22d 1 0.15mi
11101 Waldrop Pl Decatur, GA 3.0 2.0 1293 $1,550 $1.20 43d 1 0.44mi
6303 Waldrop Pl Decatur, GA 3.0 2.0 1292 $1,900 $1.47 43d 1 0.45mi
6201 Waldrop Pl Decatur, GA 3.0 2.0 1300 $1,350 $1.04 18d 1 0.45mi
17301 Waldrop Cv Decatur, GA 3.0 2.0 1292 $1,550 $1.20 18d 1 0.46mi
17301 Waldrop Cv Decatur, GA 3.0 2.0 1292 $1,550 $1.20 43d 1 0.46mi
3489 Waldrop Trl Decatur, GA 3.0 2.5 1400 $1,400 $1.00 43d 1 0.54mi
3101 Waldrop Pl Decatur, GA 3.0 2.0 1290 $1,395 $1.08 43d 1 0.56mi
3474 Waldrop Trl Decatur, GA 3.0 2.5 1412 $800 $0.57 43d 1 0.58mi
3763 Soapstone Rd Decatur, GA 3.0 3.0 1400 $1,700 $1.21 24d 1 0.60mi
2945 Woody Ct Decatur, GA 3.0 2.5 1488 $1,850 $1.24 24d 1 0.63mi
3833 Conley Downs Dr Decatur, GA 3.0 1.5 1248 $1,743 $1.40 5d 1 0.71mi
3189 Kingswood Gln Decatur, GA 2.0 2.5 1152 $2,100 $1.82 43d 1 0.77mi
4029 Flat Shoals Pkwy Decatur, GA 1.0–2.0 1.0–2.0 755 $2,053 $2.72 3d 17 0.80mi
3830 Riverside Pkwy Decatur, GA 3.0 2.5 1286 $1,860 $1.45 2d 1 0.84mi
3364 Waldrop Trl Decatur, GA 3.0 3.0 1200 $1,800 $1.50 43d 1 0.84mi
3804 Waldrop Ln Decatur, GA 3.0 2.5 1412 $1,850 $1.31 24d 1 0.88mi
3798 Waldrop Ln Decatur, GA 3.0 2.5 1412 $1,680 $1.19 20d 1 0.88mi
3868 Leyland Dr Decatur, GA 3.0 2.5 1312 $1,923 $1.47 43d 1 0.89mi
3516 Kingswood Run Unit 1 Decatur, GA 2.0 2.0 988 $1,500 $1.52 24d 1 0.89mi
4035 Flat Shoals Pkwy Decatur, GA 1.0–3.0 1.0–2.0 893 $1,344 $1.50 2d 34 0.96mi
3186 Quincetree Ln Decatur, GA 2.0 2.0 994 $1,350 $1.36 43d 1 1.13mi
3205 Quincetree Ln Decatur, GA 2.0 2.0 1218 $1,600 $1.31 18d 1 1.13mi
3859 Flat Shoals Pkwy Decatur, GA 1.0–2.0 1.0–2.5 1018 $1,400 $1.37 12d 7 1.15mi
3162 Panthers Trce Decatur, GA 3.0 2.5 1434 $1,700 $1.19 43d 1 1.24mi
3188 Panthers Trce Decatur, GA 2.0 3.0 1350 $1,495 $1.11 43d 1 1.25mi
3800 Flat Shoals Pkwy Decatur, GA 2.0–3.0 1.5–2.5 1370 $1,099 $0.80 2d 51 1.29mi
3321 Peppertree Cir Decatur, GA 1.0–3.0 1.0 813 $1,098 $1.35 20d 31 1.32mi
2840 Vining Ridge Ter Unit 1 Decatur, GA 3.0 2.5 1433 $1,425 $0.99 3d 1 1.35mi
4210 Waldrop Hills Ter Decatur, GA 3.0 2.5 1200 $1,666 $1.39 43d 1 1.49mi
3366 Tarian Way Decatur, GA 3.0 2.5 1421 $2,100 $1.48 43d 1 1.49mi

HOA detail

Monthly dues
$250 · $3,000/yr

Listing history 50 events

  1. 2026-06-18
    days on market $97,500 Active 217 DOM
  2. 2026-06-17
    days on market $97,500 Active 216 DOM
  3. 2026-06-16
    days on market $97,500 Active 215 DOM
  4. 2026-06-15
    days on market $97,500 Active 214 DOM
  5. 2026-06-13
    days on market $97,500 Active 212 DOM
  6. 2026-06-09
    days on market $97,500 Active 208 DOM
  7. 2026-06-08
    days on market $97,500 Active 207 DOM
  8. 2026-06-07
    days on market $97,500 Active 206 DOM
  9. 2026-06-04
    days on market $97,500 Active 203 DOM
  10. 2026-06-03
    days on market $97,500 Active 202 DOM
  11. 2026-06-02
    days on market $97,500 Active 201 DOM
  12. 2026-06-01
    days on market $97,500 Active 200 DOM
  13. 2026-05-31
    days on market $97,500 Active 199 DOM
  14. 2026-05-03
    listed $2,200
  15. 2026-04-30
    price $97,500 357-char remark
    Show marketing remark (357 chars)

    Great investment opportunity! This 2-bedroom, 2-bathroom condominium offers strong rental potential and low-maintenance living. Features include an open layout, functional kitchen, and spacious bedrooms. Conveniently located near schools, shopping, and transportation-this unit is ready to generate steady income or serve as a comfortable primary residence.

  16. 2026-04-28
    historical $2,200
  17. 2026-03-28
    price $2,200
  18. 2026-02-27
    price $99,500 357-char remark
    Show marketing remark (357 chars)

    Great investment opportunity! This 2-bedroom, 2-bathroom condominium offers strong rental potential and low-maintenance living. Features include an open layout, functional kitchen, and spacious bedrooms. Conveniently located near schools, shopping, and transportation-this unit is ready to generate steady income or serve as a comfortable primary residence.

  19. 2026-02-26
    historical $2,100
  20. 2026-02-25
    listed $2,100
  21. 2026-01-15
    price $105,000 357-char remark
    Show marketing remark (357 chars)

    Great investment opportunity! This 2-bedroom, 2-bathroom condominium offers strong rental potential and low-maintenance living. Features include an open layout, functional kitchen, and spacious bedrooms. Conveniently located near schools, shopping, and transportation-this unit is ready to generate steady income or serve as a comfortable primary residence.

  22. 2025-12-17
    price $2,200
  23. 2025-11-13
    listed $120,000 Active 357-char remark
    Show marketing remark (357 chars)

    Great investment opportunity! This 2-bedroom, 2-bathroom condominium offers strong rental potential and low-maintenance living. Features include an open layout, functional kitchen, and spacious bedrooms. Conveniently located near schools, shopping, and transportation-this unit is ready to generate steady income or serve as a comfortable primary residence.

  24. 2025-10-06
    listed $2,300
  25. 2025-10-05
    historical $2,100
  26. 2025-10-05
    listed $2,100
  27. 2025-08-11
    historical $1,100
  28. 2025-08-01
    listed $1,100
  29. 2025-07-31
    historical $1,400
  30. 2025-05-03
    listed $1,400
  31. 2024-05-17
    historical $1,400
  32. 2024-05-10
    listed $1,400
  33. 2022-11-20
    historical
  34. 2022-07-12
    soldstatus $85,000 Closed 184-char remark
    Show marketing remark (184 chars)

    Great opportunity for home buyer or investor. Minutes from shopping, expressway, parks, airport, downtown, and more. Do not disturb tenant! Property will be shown during due diligence.

  35. 2022-06-24
    status Pending 184-char remark
    Show marketing remark (184 chars)

    Great opportunity for home buyer or investor. Minutes from shopping, expressway, parks, airport, downtown, and more. Do not disturb tenant! Property will be shown during due diligence.

  36. 2022-06-17
    status Pending 184-char remark
    Show marketing remark (184 chars)

    Great opportunity for home buyer or investor. Minutes from shopping, expressway, parks, airport, downtown, and more. Do not disturb tenant! Property will be shown during due diligence.

  37. 2022-06-14
    listed $79,900 Active 184-char remark
    Show marketing remark (184 chars)

    Great opportunity for home buyer or investor. Minutes from shopping, expressway, parks, airport, downtown, and more. Do not disturb tenant! Property will be shown during due diligence.

  38. 2022-01-15
    status Under Contract
  39. 2022-01-15
    historical
  40. 2022-01-07
    listed $72,000 New
  41. 2021-04-30
    soldstatus $44,000 Closed
  42. 2021-02-12
    status Pending
  43. 2020-12-23
    status Active
  44. 2020-12-21
    historical
  45. 2020-07-22
    listed $56,000 Active
  46. 2016-01-12
    price $25,000
  47. 2015-12-17
    soldstatus $25,000 Sold
  48. 2015-11-12
    status Under Contract
  49. 2015-11-01
    price $35,000
  50. 2015-09-24
    listed $35,000 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$19,424
− Mortgage interest
−$5,462
− Property taxes
−$1,462
− Insurance
−$488
− Repairs & maintenance
−$1,554
− Management
−$1,554
− HOA
−$3,000
− Depreciation
−$2,836
Taxable income
$3,068
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$736
After-tax cash flow
$3,523/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.

Condition & rehab AI · 10 photos

Fair 45/100 Moderate rehab

This 2-bedroom, 2-bathroom condominium requires moderate renovations to improve its condition and appeal to buyers and renters. The property is located in a convenient area and offers strong rental potential.

Repairs flagged

  • Moderate kitchen cabinets — dated and worn
  • Moderate kitchen appliances — dated and worn
  • Moderate bathroom fixtures — dated and worn
  • Moderate bathroom tile — dated and worn
  • Unknown HVAC system — not visible

Value-add opportunities

  • Both update kitchen cabinets and appliances — modernizing kitchen would appeal to both buyers and renters
  • Both update bathroom fixtures and tile — modernizing bathrooms would appeal to both buyers and renters
  • Both install new flooring — new flooring would improve both resale and rental value
  • Both paint interior walls — fresh paint would improve both resale and rental value
  • Both repair exterior siding — repairing exterior would improve both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and worn Moderate $3,000–15,000
kitchen appliances · dated and worn Moderate $3,000–15,000
bathroom fixtures · dated and worn Moderate $3,000–15,000
bathroom tile · dated and worn Moderate $3,000–15,000
HVAC system · not visible Unknown $500–3,000
Total estimated repair cost · 5 items $12,500–63,000

Value-add ROI direction

  • Both update kitchen cabinets and appliances — modernizing kitchen would appeal to both buyers and renters
  • Both update bathroom fixtures and tile — modernizing bathrooms would appeal to both buyers and renters
  • Both install new flooring — new flooring would improve both resale and rental value
  • Both paint interior walls — fresh paint would improve both resale and rental value
  • Both repair exterior siding — repairing exterior would improve both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA

Livability — Panthersville

Score
66/100
State rank
#180
US rank
#11244

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dekalb County · 782,738 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
41,847
Household income
$63,517
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1659.0

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (90%)
Race & ethnicity
Black 90% White 4% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Hispanic 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
93% English-only · Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.92%
Current HPI
209.5638
Rent YoY
▲ 2.18%
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

-93.7% since first listed
37 events — show timeline
  • 2026-05-03 Listed for Rent $2,200 TENANTCLOUD
  • 2026-04-30 Price Changed $97,500 CGMLS
  • 2026-04-28 Rental Removed $2,200 TENANTCLOUD
  • 2026-03-28 Price Changed $2,200 TENANTCLOUD
  • 2026-02-27 Price Changed $99,500 CGMLS
  • 2026-02-26 Rental Removed $2,100 RENTALBEAST
  • 2026-02-25 Listed for Rent $2,100 TENANTCLOUD
  • 2026-01-15 Price Changed $105,000 CGMLS
  • 2025-12-17 Price Changed $2,200 RENTALBEAST
  • 2025-11-13 Listed $120,000 CGMLS
  • 2025-10-06 Listed for Rent $2,300 RENTALBEAST
  • 2025-10-05 Rental Removed $2,100 RENTALBEAST
  • 2025-10-05 Listed for Rent $2,100 RENTALBEAST
  • 2025-08-11 Rental Removed $1,100 ZUMPER1
  • 2025-08-01 Listed for Rent $1,100 ZUMPER1
  • 2025-07-31 Rental Removed $1,400 GAMLS
  • 2025-05-03 Listed for Rent $1,400 GAMLS
  • 2024-05-17 Rental Removed $1,400 RENTSPREE
  • 2024-05-10 Listed for Rent $1,400 RENTSPREE
  • 2022-11-20 Rental Removed RENT.
  • 2022-07-12 Sold (MLS) $85,000 FMLS
  • 2022-06-24 Pending FMLS
  • 2022-06-17 Pending FMLS
  • 2022-06-14 Listed $79,900 FMLS
  • 2022-01-15 Pending GAMLS
  • 2022-01-15 Listing Removed GAMLS
  • 2022-01-07 Listed $72,000 GAMLS
  • 2021-04-30 Sold (MLS) $44,000 FMLS
  • 2021-02-12 Pending FMLS
  • 2020-12-23 Relisted FMLS
  • 2020-12-21 Listing Removed FMLS
  • 2020-07-22 Listed $56,000 FMLS
  • 2016-01-12 Price Changed $25,000 GAMLS
  • 2015-12-17 Sold (MLS) $25,000 GAMLS
  • 2015-11-12 Pending GAMLS
  • 2015-11-01 Price Changed $35,000 GAMLS
  • 2015-09-24 Listed $35,000 GAMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…