2665 Club Forest Dr · Conyers, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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 +18.1/30.0
- ARV discount +15.0/15.0
- DSCR +5.7/10.0
- 1% rule +4.5/10.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Rent growth +2.2/5.0
- Schools +1.9/10.0
- Appreciation +0.0/10.0
$199,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room—perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
Key facts
- Cozy den
- Large lot
- Separate living room
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $200k.
Deal economics
- At list price, monthly cash flow is $174 ($2k/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 $190k (4.9% below list).
- Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
- Cap rate 7.3% vs local median 4.4% in Conyers — 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 67/100 on livability (#167 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, crime D, amenities D.
- Rockdale County (suburban): math 14% / reading 29% proficiency, ranked #136 of 174 in GA (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Market conditions: Rents soft (-1.3%/yr); 367 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 483 units permitted in Rockdale County in 2024 (0 in 5+ unit buildings).
- This rent runs 31% of the median local income ($75k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Rockdale County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 120 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $80k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 120 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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.
- 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?
- Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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 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
- 0.95% ✗
- Cap rate
- 7.34%
- Cash-on-cash
- 3.74%
- DSCR
- 1.17
- GRM
- 8.8
CMA / ARV
- ARV (median comp)
- $298,431
- List price
- $199,900
- Delta
- -33.02%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2665 Club Forest Dr | 0.00mi | 3/2.5 | 1,788 (0%) | 0mo | $189,000 | $106 | 100 |
| 2579 Country Club Dr | 0.21mi | 3/2.0 | 1,755 (-2%) | 3mo | $268,000 | $153 | 83 |
| 125 Bentley Place Way | 0.34mi | 3/2.0 | 1,725 (-4%) | 2mo | $240,000 | $139 | 75 |
| 288 Avondale Blvd | 0.51mi | 3/2.5 | 1,770 (-1%) | 3mo | $340,900 | $193 | 72 |
| 2786 Club Forest Dr | 0.27mi | 3/2.0 | 1,945 (+9%) | 1mo | $310,000 | $159 | 70 |
| 511 Plant Rd | 0.61mi | 3/2.5 | 1,770 (-1%) | 2mo | $332,900 | $188 | 69 |
| 264 Limestone Cir | 0.59mi | 3/2.5 | 1,770 (-1%) | 5mo | $332,900 | $188 | 66 |
| 202 Limestone Cir | 0.57mi | 3/2.0 | 1,863 (+4%) | 6mo | $348,900 | $187 | 60 |
| 165 Bentley Place Way | 0.28mi | 4/2.5 (+1) | 1,575 (-12%) | 3mo | $156,000 | $99 | 60 |
| 272 Limestone Cir | 0.62mi | 3/2.0 | 1,863 (+4%) | 6mo | $347,900 | $187 | 58 |
| 280 Limestone Cir | 0.65mi | 3/2.0 | 1,863 (+4%) | 6mo | $347,900 | $187 | 56 |
| 200 Plant Rd | 0.57mi | 4/2.5 (+1) | 1,996 (+12%) | 5mo | $345,900 | $173 | 45 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -13.7%
- Equity multiple
- 0.52×
- Total profit
- $-26,855
- Equity at exit
- $29,806
- IRR
- -10.3%
- Equity multiple
- 0.45×
- Total profit
- $-30,621
- Equity at exit
- $17,284
Cash invested: $55,972 (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 30013
- Home prices YoY
- -29.5%
- Rents YoY
- -1.3%
- Active inventory
- 367
- Price-to-rent
- 8.8×
Monthly cashflow live
- Estimated rent
- $1,900 high interval (Pro) →
- Mortgage (P&I)
- −$1,048
- Tax from tax record
- −$195 /mo · $2,343/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$399
- Net cashflow
- $174
Break-even live
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
- $49,975
- Closing costs
- $5,997
- 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 |
|---|---|---|---|---|---|---|---|---|
| 4098 Clay Ct SE Conyers, GA | 4.0 | 2.5 | 2516 | $2,400 | $0.95 | 1d | 1 | 0.24mi |
| 4096 Clay Ct SE Conyers, GA | 4.0 | 2.5 | 2477 | $2,466 | $1.00 | 43d | 1 | 0.26mi |
| 2526 Highland Dr SE Conyers, GA | 4.0 | 2.5 | 2314 | $2,095 | $0.91 | 10d | 1 | 0.27mi |
| 2615 Darlington Ct Conyers, GA | 3.0 | 2.0 | 2180 | $2,260 | $1.04 | 24d | 1 | 0.30mi |
| 125 Bentley Place Way Covington, GA | 3.0 | 2.0 | 1464 | $1,816 | $1.24 | 12d | 1 | 0.37mi |
| 3458 Sandstone Trl SE Conyers, GA | 4.0 | 2.5 | 2258 | $2,480 | $1.10 | 1d | 1 | 0.39mi |
| 3846 Cameron Trl SE Conyers, GA | 4.0 | 2.0 | 2184 | $1,200 | $0.55 | 43d | 1 | 0.41mi |
| 269 Limestone Cir Conyers, GA | 3.0 | 2.0 | 1500 | $1,100 | $0.73 | 16d | 1 | 0.45mi |
| 2876 Fieldstone Dr SE Conyers, GA | 3.0 | 2.0 | 2205 | $1,706 | $0.77 | 24d | 1 | 0.48mi |
| 130 Avondale Blvd SE Conyers, GA | 3.0 | 2.5 | 1770 | $2,049 | $1.16 | 43d | 1 | 0.50mi |
| 267 Limestone Cir Conyers, GA | 3.0 | 2.0 | 1770 | $1,295 | $0.73 | 24d | 1 | 0.53mi |
| 267 Limestone Cir Conyers, GA | 3.0 | 2.5 | 1770 | $1,500 | $0.85 | 21d | 1 | 0.53mi |
| 219 Beam Dr Conyers, GA | 3.0 | 2.5 | 1879 | $2,212 | $1.18 | 43d | 1 | 0.53mi |
| 295 Limestone Cir Conyers, GA | 3.0 | 2.5 | 1770 | $2,160 | $1.22 | 16d | 1 | 0.58mi |
| 345 Lakeside Cir Covington, GA | 3.0 | 2.5 | 1410 | $1,571 | $1.11 | 1d | 1 | 0.58mi |
| 127 Avondale Blvd Conyers, GA | 3.0 | 2.5 | 2277 | $2,150 | $0.94 | 4d | 1 | 0.62mi |
| 330 Crestfield Cir Covington, GA | 4.0 | 3.0 | 1500 | $1,850 | $1.23 | 12d | 1 | 0.67mi |
| 110 Chandler Cir Covington, GA | 3.0 | 2.5 | 1469 | $1,795 | $1.22 | 24d | 1 | 0.68mi |
| 125 Flowers Dr Covington, GA | 3.0 | 2.0 | 1712 | $1,895 | $1.11 | 43d | 1 | 0.68mi |
| 3080 Lakeside Cir Covington, GA | 3.0 | 2.0 | 1508 | $1,731 | $1.15 | 5d | 1 | 0.69mi |
| 145 Meadowridge Dr Covington, GA | 3.0 | 2.0 | 1708 | $1,790 | $1.05 | 1d | 1 | 0.69mi |
| 155 Meadowridge Dr Covington, GA | 3.0 | 2.5 | 1300 | $1,615 | $1.24 | 5d | 1 | 0.70mi |
| 175 Meadowridge Dr Covington, GA | 3.0 | 2.0 | 1508 | $1,719 | $1.14 | 2d | 1 | 0.70mi |
| 255 Fieldview Ln Covington, GA | 4.0 | 2.0 | 1519 | $1,791 | $1.18 | 5d | 1 | 0.73mi |
| 2206 Country Club Dr SE Conyers, GA | 3.0 | 2.5 | 1723 | $1,950 | $1.13 | 24d | 1 | 0.81mi |
| 2798 Country Ct SE Unit B Conyers, GA | 4.0 | 2.5 | 1830 | $1,900 | $1.04 | 10d | 1 | 0.86mi |
| 2130 Fieldstone View Ct SE Unit B Conyers, GA | 2.0 | 2.0 | 1322 | $1,325 | $1.00 | 43d | 1 | 0.89mi |
| 2783 Coventry Grn SE Unit b Conyers, GA | 3.0 | 2.0 | 1328 | $1,595 | $1.20 | 21d | 1 | 0.89mi |
| 2591 Golfview Ter SE Conyers, GA | 3.0 | 1.5 | 1496 | $1,700 | $1.14 | 43d | 1 | 0.91mi |
| 2784 Coventry Grn SE Unit c Conyers, GA | 3.0 | 2.0 | 1305 | $1,625 | $1.25 | 15d | 1 | 0.91mi |
| 2120 Fieldstone View Ct SE Conyers, GA | 3.0 | 2.0 | 1600 | $1,700 | $1.06 | 24d | 1 | 0.94mi |
| 2644 Fieldstone View Ln SE Unit B Conyers, GA | 2.0 | 2.0 | 1296 | $1,350 | $1.04 | 18d | 1 | 0.97mi |
| 2644 Fieldstone View Ln SE Unit C Conyers, GA | 2.0 | 1.5 | 1296 | $1,350 | $1.04 | 43d | 1 | 0.97mi |
| 2644 Fieldstone View Ln SE Apt A Conyers, GA | 2.0 | 2.0 | 1296 | $1,450 | $1.12 | 43d | 1 | 0.97mi |
| 125 Lakeview Trl Covington, GA | 3.0 | 2.0 | 1548 | $1,495 | $0.97 | 43d | 1 | 0.98mi |
| 120 Lakeside Pt Covington, GA | 4.0 | 2.0 | 1721 | $1,889 | $1.10 | 43d | 1 | 1.03mi |
| 50 Greenleaf Rd Conyers, GA | 1.0–3.0 | 1.0–2.0 | 970 | $1,696 | $1.75 | 1d | 29 | 1.05mi |
| 185 Summer Walk Dr Covington, GA | 3.0 | 2.0 | 1713 | $2,085 | $1.22 | 12d | 1 | 1.18mi |
| 50 Loch Haven Dr SE Conyers, GA | 1.0–3.0 | 1.0–2.0 | 1146 | $1,905 | $1.66 | 1d | 88 | 1.19mi |
| 215 Colser Dr Covington, GA | 3.0 | 2.5 | 1549 | $2,175 | $1.40 | 3d | 1 | 1.22mi |
Listing history 10 events
-
2026-05-20historical Active Under Contract 736-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-05-20status Under Contract 730-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-05-08price $199,900 736-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-05-08price $199,900 730-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-04-20price $225,000 736-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-04-20price $225,000 730-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-02-02price $250,000 736-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-02-02price $250,000 730-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-01-20$280,000 Active 736-char remark
Show marketing remark (736 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room—perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
-
2026-01-19$280,000 New 730-char remark
Show marketing remark (730 chars)
Location, Location, Location! This cute and charming home is situated on a large lot, offering both space and convenience just minutes from Conyers and Covington, with easy access to the interstate. Inside, you'll find a thoughtful layout featuring a separate living room, cozy den, and a dedicated dining room-perfect for everyday living and entertaining. The home boasts numerous upgrades, including a newer HVAC system, newer triple-pane windows, a newer garage door, and granite countertops in the kitchen. With your personal updates and finishing touches, this home is truly on its way to becoming a charming masterpiece. Don't miss this opportunity to own a well-located home with character, upgrades, and endless potential!
ⓘ 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
- $2,343 · $195/mo
- Projected year-2 tax
- $2,343 · $195/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 6/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
- $22,805
- − Mortgage interest
- −$11,198
- − Property taxes
- −$2,343
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,824
- − Management
- −$1,824
- − Depreciation
- −$5,815
- Taxable loss
- −$1,200
- Est. tax savings @ 24.0%
- +$288
- After-tax cash flow
- $2,381/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
- Rockdale County
- NCES district ID
- 1304410
- Math proficiency
- 14% ▼ -17.00%
- Reading proficiency
- 29% ▼ -11.00%
- Median HH income
- $53,325
- Composite
- 19.42/100
- National rank
- #8776
- State rank
- #136 of 174 in GA
Livability — Conyers
- Score
- 67/100
- State rank
- #167
- US rank
- #10533
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Rockdale County · 96,534 people
- City population
- 96,534
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 28,297
- Household income
- $74,691
- Rent vs Own
- Severe rent burden
- 1197.0
Population outlook (Rockdale County) Hauer SSP2
- Today (2025)
- 99,145 people
- By 2030
- 104,558 · +5.5%
- By 2040
- 116,100 · +17.1%
- By 2050
- 127,827 · +28.9%
- By 2075
- 159,113 · +60.5%
- By 2100
- 181,178 · +82.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (70%)
- Race & ethnicity
- Black 70% White 17% Two or more races 6% Hispanic / Latino 6% Asian 3%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 1% Lithuanian 1% Slovak 1%
- Foreign-born
- 11% · Canada, Vietnam, China
- Languages at home
- 92% English-only · Spanish 3% Vietnamese 1% Other Indo-European 1%
Political lean MEDSL · Rockdale
- 2024 margin
- Solid D (+47.5) · D 73.4% · R 25.9%
- 2008→2024 swing
- +37.9pp toward D · 2008: 9.6pp · 2024: 47.5pp
- All cycles
- 2024: D+47.5 2020: D+40.8 2016: D+25.9 2012: D+16.4 2008: D+9.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -80.27%
- Current HPI
- 192.1705
- Rent YoY
- ▼ -1.33%
- 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
-28.6% since first listed10 events — show timeline
- 2026-05-20 Contingent — MGMLS
- 2026-05-20 Pending — GAMLS
- 2026-05-08 Price Changed $199,900 MGMLS
- 2026-05-08 Price Changed $199,900 GAMLS
- 2026-04-20 Price Changed $225,000 MGMLS
- 2026-04-20 Price Changed $225,000 GAMLS
- 2026-02-02 Price Changed $250,000 MGMLS
- 2026-02-02 Price Changed $250,000 GAMLS
- 2026-01-20 Listed $280,000 MGMLS
- 2026-01-19 Listed $280,000 GAMLS
Property tax history
+12.9%/yrLatest (2025): $2,343 · -2.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…