16 Wadley St NW · Atlanta, 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 2/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°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
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
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 +15.0/15.0
- Cash flow +7.8/30.0
- Livability +4.2/5.0
- 1% rule +3.2/10.0
- Rent growth +3.1/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- DSCR +1.9/10.0
- Appreciation +0.0/10.0
$189,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 16 Wadley Street - a well-kept 3-bedroom, 1-bath ranch tucked into the Lamar Heights subdivision in the heart of Dixie Hills. With 960 square feet, this home offers a smart, efficient layout that lives comfortably now while still allowing you to add your own style over time. Built in 1955, it carries a timeless character with a solid foundation, creating a sense of established charm with flexibility for personalization. Sitting on a 6,142 sq ft lot, there's ample space to enjoy outdoor living, entertain, or simply have room to breathe within the city. The location adds strong appeal, with close proximity to Mercedes-Benz Stadium, Georgia Aquarium, Atlanta's vibrant dining scene, and several nearby colleges and universities. Convenient access to MARTA further enhances connectivity throughout the city. This home offers comfort, convenience, and long-term value in one opportunity.
Key facts
- Dixie hills
- Access to marta
- Outdoor living
Tags
Property features AI
Exterior
- Parking: On-street parking (open parking); Total of 1 parking space noted
- Utilities: Public water; Public sewer; Electric service with 110V and 220V availability; Electricity and water available
- Home design: One-level home; Resale property
- Construction: Frame construction; Other construction materials; Shingle roof; Block foundation; Built with other roof/material details
- Exterior features: Garden; Private yard; Back yard fencing (fenced); Deck; Front porch
Interior
- Kitchen: Country-style kitchen with stone counters; Kitchen opens to family room
- Bedrooms: 3 bedrooms on the main level; Primary bedroom on the main level
- Flooring: Laminate flooring
- Bathrooms: 1 full bathroom (main level); Master bathroom with additional features
- Heating & cooling: Central air conditioning; Electric heating
- Interior features: 9-foot (upper) high ceilings; Aluminum-framed windows; No common walls; Crawl space foundation
- Laundry & utility: Laundry closet; Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $189k.
Deal economics
- At list price, monthly cash flow is $-208 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $152k (19.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (17.7% below list).
- Recommended offer: $152k (19.5% below list) — sets the bar for cash-flow.
- Cap rate 5.0% vs local median 3.1% in Atlanta — 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 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: Peyton Forest Elementary School (math 5% / reading 15%, grade F, #1,076 of 1,228 statewide, top 89%, 386 students, 100% FRL); Jean Childs Young Middle School (math 2% / reading 12%, grade F, #449 of 470 statewide, top 97%, 747 students, 100% FRL); Benjamin E. Mays High School (math 22% / reading 15%, grade F, #254 of 424 statewide, top 61%, 1,337 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 12% at this address vs 32% district-wide (-20 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.5%/yr); 294 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 59 days — a 3% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
- 15 sale attempts since 8y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $158k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
- 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
- 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 59 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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 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
- 0.82% ✗
- Cap rate
- 4.97%
- Cash-on-cash
- -4.73%
- DSCR
- 0.79
- GRM
- 10.1
CMA / ARV
- ARV (median comp)
- $230,169
- List price
- $189,000
- Delta
- -17.89%
- 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 |
|---|---|---|---|---|---|---|---|
| 191 Florida Ave SW | 0.38mi | 3/1.0 | 950 (-1%) | 3mo | $135,000 | $142 | 78 |
| 2200 Larchwood Rd SW | 0.39mi | 2/2.0 (-1) | 984 (+2%) | 3mo | $146,000 | $148 | 67 |
| 116 Dahlia Ave NW | 0.34mi | 3/2.0 | 858 (-11%) | 1mo | $66,675 | $78 | 62 |
| 210 Joe Louis Dr NW | 0.49mi | 3/2.0 | 972 (+1%) | 14mo | $212,000 | $218 | 60 |
| 2040 Penelope St NW | 0.34mi | 2/2.0 (-1) | 1,042 (+8%) | 3mo | $160,000 | $154 | 58 |
| 100 Dahlia Ave NW | 0.31mi | 2/1.5 (-1) | 1,050 (+9%) | 6mo | $245,696 | $234 | 58 |
| 2081 Verbena St NW | 0.23mi | 3/2.0 | 1,100 (+15%) | 8mo | $215,000 | $195 | 54 |
| 311 Henry Aaron Ave | 0.39mi | 2/1.0 (-1) | 841 (-12%) | 5mo | $75,000 | $89 | 52 |
| 2219 Wingate St SW | 0.31mi | 2/2.0 (-1) | 1,066 (+11%) | 8mo | $280,000 | $263 | 51 |
| 170 Adeline Ave NW | 0.67mi | 3/2.0 | 1,040 (+8%) | 3mo | $235,000 | $226 | 48 |
| 1900 Calloway Dr NW | 0.61mi | 3/1.0 | 1,100 (+15%) | 10mo | $165,000 | $150 | 39 |
| 1855 Oakmont Dr NW | 0.74mi | 2/2.0 (-1) | 839 (-13%) | 1mo | $96,000 | $114 | 35 |
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 · 2.53% rent growth · sell at horizon
- IRR
- -24.8%
- Equity multiple
- 0.16×
- Total profit
- $-44,526
- Equity at exit
- $28,181
- IRR
- -22.0%
- Equity multiple
- -0.10×
- Total profit
- $-58,415
- Equity at exit
- $16,341
Cash invested: $52,920 (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 30314
- Home prices YoY
- -22.9%
- Rents YoY
- 2.5%
- Active inventory
- 294
- Price-to-rent
- 10.1×
Monthly cashflow live
- Estimated rent
- $1,556 high interval (Pro) →
- Mortgage (P&I)
- −$991
- Tax from tax record
- −$368 /mo · $4,410/yr
- Insurance
- −$79
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$327
- Net cashflow
- $-208
Break-even live
Sensitivity live
| Price | -10% $-101 | -5% $-155 | +0% $-208 | +5% $-262 | +10% $-315 |
|---|---|---|---|---|---|
| Rent | -10% $-331 | -5% $-270 | +0% $-208 | +5% $-147 | +10% $-85 |
| Rate | -1.0pp $-113 | -0.5pp $-160 | base $-208 | +0.5pp $-257 | +1.0pp $-307 |
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
- $47,250
- Closing costs
- $5,670
- 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 32 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2227 Telhurst St SW Atlanta, GA | 2.0 | 2.0 | 928 | $1,395 | $1.50 | 15d | 1 | 0.27mi |
| 2227 Telhurst St SW Atlanta, GA | 2.0 | 2.0 | 928 | $1,395 | $1.50 | 5d | 1 | 0.27mi |
| 2175 Pansy St NW Atlanta, GA | 2.0 | 1.0 | 624 | $1,403 | $2.25 | 25d | 1 | 0.37mi |
| 269 Florida Ave SW Atlanta, GA | 3.0 | 1.0 | 925 | $1,850 | $2.00 | 25d | 1 | 0.46mi |
| 156 Fairfield Pl NW Unit B-9 Atlanta, GA | 2.0 | 1.0 | 750 | $1,199 | $1.60 | 25d | 1 | 0.49mi |
| 2423 M.L.K. Jr Dr SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1120 | $1,750 | $1.56 | 0d | 17 | 0.52mi |
| 166 Anderson Ave NW Unit B17 Atlanta, GA | 2.0 | 1.0 | 760 | $1,150 | $1.51 | 25d | 1 | 0.55mi |
| 166 Anderson Ave NW Unit B18 Atlanta, GA | 2.0 | 1.0 | 760 | $1,095 | $1.44 | 4d | 1 | 0.55mi |
| 166 Anderson Ave NW Apt B6 Atlanta, GA | 2.0 | 1.0 | 760 | $1,095 | $1.44 | 0d | 1 | 0.55mi |
| 166 Anderson Ave NW Unit B12 Atlanta, GA | 2.0 | 1.0 | 760 | $1,095 | $1.44 | 9d | 1 | 0.56mi |
| 166 Anderson Ave NW Apt B4 Atlanta, GA | 2.0 | 1.0 | 760 | $1,095 | $1.44 | 13d | 1 | 0.56mi |
| 2199 Tiger Flowers Dr NW Atlanta, GA | 3.0 | 1.0 | 936 | $1,325 | $1.42 | 25d | 1 | 0.57mi |
| 295 Penelope Dr NW Atlanta, GA | 1.0–2.0 | 1.0 | 751 | $1,542 | $2.05 | 23d | 1 | 0.58mi |
| 1839 Penelope Rd NW Atlanta, GA | 3.0 | 1.0 | 988 | $1,400 | $1.42 | 25d | 1 | 0.62mi |
| 1916 Joseph E. Boone Blvd NW Unit A Atlanta, GA | 3.0 | 1.0 | 1100 | $1,550 | $1.41 | 22d | 1 | 0.88mi |
| 1916 Joseph E. Boone Blvd NW Unit B Atlanta, GA | 2.0 | 1.0 | 1000 | $1,195 | $1.20 | 25d | 1 | 0.88mi |
| 340 Dixie Hills Cir NW Unit C1 Atlanta, GA | 2.0 | 1.0 | 775 | $1,099 | $1.42 | 25d | 1 | 0.93mi |
| 100 Peyton Pl SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1040 | $1,799 | $1.73 | 0d | 25 | 0.94mi |
| 2059 Detroit Ave NW Atlanta, GA | 2.0 | 1.0 | 750 | $1,340 | $1.79 | 23d | 1 | 1.00mi |
| 1699 Derry Ave SW Atlanta, GA | 2.0 | 1.0 | 825 | $1,800 | $2.18 | 25d | 1 | 1.06mi |
| 488 Park Valley Dr NW Atlanta, GA | 3.0 | 1.0 | 840 | $2,500 | $2.98 | 25d | 1 | 1.09mi |
| 139 Peyton Pl SW Atlanta, GA | 2.0 | 1.5 | 1008 | $1,150 | $1.14 | 25d | 1 | 1.10mi |
| 139 Peyton Pl SW Atlanta, GA | 2.0 | 2.0 | 1008 | $1,150 | $1.14 | 6d | 1 | 1.10mi |
| 1894 North Ave NW Atlanta, GA | 2.0 | 1.5 | 1098 | $1,995 | $1.82 | 25d | 1 | 1.16mi |
| 511 Emily Pl NW Atlanta, GA | 3.0 | 1.0 | 1101 | $1,745 | $1.58 | 25d | 1 | 1.18mi |
| 280 Holly Rd NW Unit B Atlanta, GA | 2.0 | 2.0 | 1100 | $1,650 | $1.50 | 25d | 1 | 1.35mi |
| 1958 Maywood Pl NW Atlanta, GA | 2.0 | 1.0 | 829 | $1,425 | $1.72 | 6d | 1 | 1.35mi |
| 371 Lanier St NW #1 Atlanta, GA | 2.0 | 1.0 | 700 | $1,250 | $1.79 | 9d | 1 | 1.37mi |
| 1595 Carlisle St NW Unit 1 Atlanta, GA | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 25d | 1 | 1.38mi |
| 1731 N Olympian Way SW Atlanta, GA | 2.0 | 1.0 | 1028 | $1,846 | $1.80 | 0d | 1 | 1.39mi |
| 2875 Hedgewood Dr NW Atlanta, GA | 3.0 | 2.0 | 1100 | $1,700 | $1.55 | 18d | 1 | 1.42mi |
| 399 Holly St NW Unit 6 Atlanta, GA | 2.0 | 1.0 | 775 | $1,500 | $1.94 | 20d | 1 | 1.49mi |
Listing history 50 events
-
2026-06-21days on market $189,000 Active 59 DOM
-
2026-06-18days on market $189,000 Active 56 DOM
-
2026-06-17days on market $189,000 Active 55 DOM
-
2026-06-16days on market $189,000 Active 54 DOM
-
2026-06-15days on market $189,000 Active 53 DOM
-
2026-06-13days on market $189,000 Active 51 DOM
-
2026-06-13days on market $189,000 Active 50 DOM
-
2026-06-09days on market $189,000 Active 47 DOM
-
2026-06-08days on market $189,000 Active 46 DOM
-
2026-06-07days on market $189,000 Active 45 DOM
-
2026-06-04days on market $189,000 Active 42 DOM
-
2026-06-03days on market $189,000 Active 41 DOM
-
2026-06-02days on market $189,000 Active 40 DOM
-
2026-06-01days on market $189,000 Active 39 DOM
-
2026-05-31days on market $189,000 Active 38 DOM
-
2026-05-12price $189,000 922-char remark
Show marketing remark (904 chars)
Welcome to 16 Wadley Street - a well-kept 3-bedroom, 1-bath ranch tucked into the Lamar Heights subdivision in the heart of Dixie Hills. With 960 square feet, this home offers a smart, efficient layout that lives comfortably now while still allowing you to add your own style over time. Built in 1955, it carries a timeless character with a solid foundation, creating a sense of established charm with flexibility for personalization. Sitting on a 6,142 sq ft lot, there's ample space to enjoy outdoor living, entertain, or simply have room to breathe within the city. The location adds strong appeal, with close proximity to Mercedes-Benz Stadium, Georgia Aquarium, Atlanta's vibrant dining scene, and several nearby colleges and universities. Convenient access to MARTA further enhances connectivity throughout the city. This home offers comfort, convenience, and long-term value in one opportunity.
-
2026-05-12price $189,000 904-char remark
Show marketing remark (904 chars)
Welcome to 16 Wadley Street - a well-kept 3-bedroom, 1-bath ranch tucked into the Lamar Heights subdivision in the heart of Dixie Hills. With 960 square feet, this home offers a smart, efficient layout that lives comfortably now while still allowing you to add your own style over time. Built in 1955, it carries a timeless character with a solid foundation, creating a sense of established charm with flexibility for personalization. Sitting on a 6,142 sq ft lot, there's ample space to enjoy outdoor living, entertain, or simply have room to breathe within the city. The location adds strong appeal, with close proximity to Mercedes-Benz Stadium, Georgia Aquarium, Atlanta's vibrant dining scene, and several nearby colleges and universities. Convenient access to MARTA further enhances connectivity throughout the city. This home offers comfort, convenience, and long-term value in one opportunity.
-
2026-04-23$199,000 New 904-char remark
Show marketing remark (904 chars)
Welcome to 16 Wadley Street - a well-kept 3-bedroom, 1-bath ranch tucked into the Lamar Heights subdivision in the heart of Dixie Hills. With 960 square feet, this home offers a smart, efficient layout that lives comfortably now while still allowing you to add your own style over time. Built in 1955, it carries a timeless character with a solid foundation, creating a sense of established charm with flexibility for personalization. Sitting on a 6,142 sq ft lot, there's ample space to enjoy outdoor living, entertain, or simply have room to breathe within the city. The location adds strong appeal, with close proximity to Mercedes-Benz Stadium, Georgia Aquarium, Atlanta's vibrant dining scene, and several nearby colleges and universities. Convenient access to MARTA further enhances connectivity throughout the city. This home offers comfort, convenience, and long-term value in one opportunity.
-
2026-04-23$199,000 Active 922-char remark
Show marketing remark (904 chars)
Welcome to 16 Wadley Street - a well-kept 3-bedroom, 1-bath ranch tucked into the Lamar Heights subdivision in the heart of Dixie Hills. With 960 square feet, this home offers a smart, efficient layout that lives comfortably now while still allowing you to add your own style over time. Built in 1955, it carries a timeless character with a solid foundation, creating a sense of established charm with flexibility for personalization. Sitting on a 6,142 sq ft lot, there's ample space to enjoy outdoor living, entertain, or simply have room to breathe within the city. The location adds strong appeal, with close proximity to Mercedes-Benz Stadium, Georgia Aquarium, Atlanta's vibrant dining scene, and several nearby colleges and universities. Convenient access to MARTA further enhances connectivity throughout the city. This home offers comfort, convenience, and long-term value in one opportunity.
-
2025-11-21historical
-
2025-09-15price $210,000
-
2025-08-15$225,000 Active
-
2025-08-15$225,000 New
-
2025-06-30historical
-
2025-06-30historical
-
2025-03-16$247,900 Active
-
2025-03-16$247,900 New
-
2024-04-23historical
-
2024-02-16$195,000 New
-
2021-03-16soldstatus $158,000
-
2021-03-16soldstatus $158,000
-
2021-03-08soldstatus $158,000 Closed
-
2021-03-08soldstatus $158,000 Sold
-
2021-02-23status Under Contract
-
2021-02-17status Pending
-
2021-02-08historical Active Under Contract
-
2021-02-06price $158,000
-
2021-02-05historical
-
2021-02-04$155,000 New
-
2021-02-03$158,000 Active
-
2021-02-03$158,000 New
-
2020-10-01historical
-
2020-04-13price $133,000
-
2020-03-31price $134,000
-
2020-02-13status Back on Market
-
2019-12-08status Under Contract
-
2019-10-01$135,000 New
-
2019-08-01historical
-
2019-01-30price $141,000
-
2019-01-30status Back on Market
ⓘ 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
- $4,410 · $368/mo
- Projected year-2 tax
- $4,410 · $368/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 2/10 Low
- Heat 5/10 Major 7 d/yr ≥103°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 3 unhealthy d/yr today · 5 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
- $18,669
- − Mortgage interest
- −$10,587
- − Property taxes
- −$4,410
- − Insurance
- −$945
- − Repairs & maintenance
- −$1,493
- − Management
- −$1,493
- − Depreciation
- −$5,498
- Taxable loss
- −$5,759
- Est. tax savings @ 24.0%
- +$1,382
- After-tax cash flow
- $-1,118/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)
- 23,333
- Household income
- $42,089
- Rent vs Own
- Severe rent burden
- 1293.0
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
- Predominantly Black (76%)
- Race & ethnicity
- Black 76% White 11% Hispanic / Latino 7% Asian 4% Two or more races 3%
- Hispanic origin (detail)
- Mexican 4% Dominican 1%
- Common ancestry
- Lithuanian 1%
- Foreign-born
- 6% · Canada, China, South Korea
- Languages at home
- 89% English-only · Spanish 5% Other Indo-European 1% Chinese 1%
Political lean MEDSL · Fulton
- 2024 margin
- Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
- 2008→2024 swing
- +9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
- All cycles
- 2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -95.32%
- Current HPI
- 321.4626
- Rent YoY
- ▲ 2.53%
- 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
+320.0% since first listed63 events — show timeline
- 2026-05-12 Price Changed $189,000 FMLS
- 2026-05-12 Price Changed $189,000 GAMLS
- 2026-04-23 Listed $199,000 FMLS
- 2026-04-23 Listed $199,000 GAMLS
- 2025-11-21 Listing Removed — GAMLS
- 2025-09-15 Price Changed $210,000 FMLS
- 2025-08-15 Listed $225,000 GAMLS
- 2025-08-15 Listed $225,000 FMLS
- 2025-06-30 Listing Removed — GAMLS
- 2025-06-30 Listing Removed — FMLS
- 2025-03-16 Listed $247,900 GAMLS
- 2025-03-16 Listed $247,900 FMLS
- 2024-04-23 Listing Removed — GAMLS
- 2024-02-16 Listed $195,000 GAMLS
- 2021-03-16 Sold (Public Records) $158,000 Public Records
- 2021-03-16 Sold (Public Records) $158,000 Public Records
- 2021-03-08 Sold (MLS) $158,000 GAMLS
- 2021-03-08 Sold (MLS) $158,000 FMLS
- 2021-02-23 Pending — GAMLS
- 2021-02-17 Pending — FMLS
- 2021-02-08 Contingent — FMLS
- 2021-02-06 Price Changed $158,000 GAMLS
- 2021-02-05 Listing Removed — GAMLS
- 2021-02-04 Listed $155,000 GAMLS
- 2021-02-03 Listed $158,000 GAMLS
- 2021-02-03 Listed $158,000 FMLS
- 2020-10-01 Listing Removed — GAMLS
- 2020-04-13 Price Changed $133,000 GAMLS
- 2020-03-31 Price Changed $134,000 GAMLS
- 2020-02-13 Relisted — GAMLS
- 2019-12-08 Pending — GAMLS
- 2019-10-01 Listed $135,000 GAMLS
- 2019-08-01 Listing Removed — GAMLS
- 2019-01-30 Price Changed $141,000 GAMLS
- 2019-01-30 Relisted — GAMLS
- 2018-12-31 Listing Removed — GAMLS
- 2018-12-31 Listing Removed — FMLS
- 2018-12-05 Price Changed $146,000 GAMLS
- 2018-12-05 Price Changed $146,000 FMLS
- 2018-07-03 Price Changed $148,000 GAMLS
- 2018-07-03 Price Changed $148,000 FMLS
- 2018-07-01 Price Changed $150,000 GAMLS
- 2018-06-06 Price Changed $150,000 FMLS
- 2018-05-24 Price Changed $152,000 GAMLS
- 2018-05-24 Price Changed $152,000 FMLS
- 2018-05-18 Price Changed $154,000 GAMLS
- 2018-05-18 Price Changed $154,000 FMLS
- 2018-05-09 Price Changed $156,000 GAMLS
- 2018-05-09 Price Changed $156,000 FMLS
- 2018-05-02 Price Changed $158,000 GAMLS
- 2018-05-01 Price Changed $158,000 FMLS
- 2018-04-19 Price Changed $160,000 GAMLS
- 2018-04-19 Price Changed $160,000 FMLS
- 2018-03-09 Price Changed $150,000 GAMLS
- 2018-03-09 Price Changed $150,000 FMLS
- 2018-02-25 Price Changed $130,000 GAMLS
- 2018-02-25 Price Changed $130,000 FMLS
- 2018-01-24 Price Changed $54,000 GAMLS
- 2018-01-23 Price Changed $54,000 FMLS
- 2018-01-19 Price Changed $55,000 GAMLS
- 2018-01-18 Price Changed $55,000 FMLS
- 2018-01-09 Listed $45,000 GAMLS
- 2018-01-09 Listed $45,000 FMLS
Property tax history
+8.0%/yrLatest (2025): $4,410 · +11.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…