1337 Woodstone Trce · Morrow, GA 30260

$120,000

3 bd · 3.0 ba · 1,302 sqft · Condo public records · 184 Days on market

Built 1972 $220/mo HOA · 14% of rent

---

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 +22.8/30.0
• 1% rule +8.4/10.0
• ARV discount +7.5/15.0
• DSCR +7.3/10.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Rent growth +2.2/5.0
• Schools +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

Key facts

• $220 HOA
• 2 parking spots
• Built 1972

Tags

• PRIVATE FENCED BACK AREA
• LOW INSURANCE PREMIUM

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath condo listed at $120k.

Deal economics

• At list price, monthly cash flow is $209 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $120k).
• Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
• Cap rate 8.4% vs local median 5.0% in Morrow — 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 65/100 on livability (#229 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, employment D, crime F.
• Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Morrow Elementary School (454 students, 90% FRL); Babb Middle School (math 24% / reading 34%, grade F, #249 of 470 statewide, top 55%, 888 students, 90% FRL).
• Zoned-school proficiency averages 30% at this address vs 16% district-wide (+14 pts) — the actual schools serving this property are materially stronger than the Clayton County average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: Rents soft (-1.0%/yr); 166 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
• This rent runs 37% of the median local income ($53k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Clayton 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 184 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
• 10 sale attempts since 6y ago; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $65k; list at $120k implies a 85% gain — meaningful room to come down on a strong offer.

Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. Schools are F-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. Crime grade is F 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?
9. 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.
10. 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.
11. 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: 1.34% ✓
• Cap rate: 8.38%
• Cash-on-cash: 7.45%
• DSCR: 1.33
• GRM: 6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -9.0%
• Equity multiple: 0.68×
• Total profit: $-10,689
• Equity at exit: $17,892

10-year hold

• IRR: -5.3%
• Equity multiple: 0.71×
• Total profit: $-9,683
• Equity at exit: $10,375

Cash invested: $33,600 (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.

Methodology + full state rankings →

ZIP-level market 30260

• Home prices YoY: -33.8%
• Rents YoY: -1.0%
• Active inventory: 166
• Price-to-rent: 6.2×

Monthly cashflow live

• Estimated rent: $1,603 high
• Mortgage (P&I): −$629
• Tax from tax record: −$158 /mo · $1,902/yr
• Insurance: −$50
• HOA: −$220
• Vacancy / Maint / Mgmt: −$337
• Net cashflow: $209

Break-even live

Break-even rent $1,339

Max offer price $120,000

Occupancy floor 82%

Sensitivity live

Price	-10% $277	-5% $243	+0% $209	+5% $175	+10% $141
Rent	-10% $82	-5% $145	+0% $209	+5% $272	+10% $335
Rate	-1.0pp $269	-0.5pp $239	base $209	+0.5pp $178	+1.0pp $146

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: $30,000
• Closing costs: $3,600
• Reserves months: —
• Total cash needed: —

Rent comps 29 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1327 Woodstone Ter Morrow, GA	2.0	2.0	1344	$1,600	$1.19	25d	1	0.21mi
1327 Woodstone Ter Unit 1327 Morrow, GA	2.0	2.0	1344	$1,500	$1.12	25d	1	0.21mi
6273 Graceland Cir Morrow, GA	2.0	2.0	1657	$1,695	$1.02	21d	1	0.28mi
1227 Dove Ct Morrow, GA	3.0	2.0	1634	$1,750	$1.07	44d	1	0.42mi
1270 Morrow Rd Morrow, GA	3.0	2.0	1161	$1,800	$1.55	44d	1	0.43mi
6252 N Lee St Unit 30 Morrow, GA	2.0	1.0	900	$1,279	$1.42	25d	1	0.44mi
6252 N Lee St Unit 56 Morrow, GA	2.0	1.0	900	$1,279	$1.42	3d	1	0.44mi
6252 N Lee St Apt 54 Morrow, GA	2.0	1.0	900	$1,249	$1.39	25d	1	0.44mi
6252 N Lee St Unit 42 Morrow, GA	2.0	1.0	900	$1,249	$1.39	3d	1	0.44mi
6252 N Lee St Morrow, GA	1.0–2.0	1.0	850	$1,279	$1.50	6d	3	0.45mi
6290 Flamingo Way Morrow, GA	3.0	1.5	1152	$1,495	$1.30	44d	1	0.52mi
1811 Wendell Way Morrow, GA	3.0	2.0	1285	$1,574	$1.22	22d	1	0.75mi
6548 King George Way Morrow, GA	2.0	2.0	1100	$1,295	$1.18	44d	1	0.89mi
1932 Carla Dr Morrow, GA	3.0	2.0	1324	$1,730	$1.31	2d	1	0.95mi
6616 King George Way Morrow, GA	3.0	2.0	1200	$1,600	$1.33	44d	1	1.02mi
6137 Harvard Ct Morrow, GA	3.0	2.0	1320	$1,556	$1.18	22d	1	1.07mi
985 Mount Zion Rd Morrow, GA	2.0–3.0	1.5–2.0	1157	$1,274	$1.10	2d	9	1.14mi
7000 Southlake Pkwy Morrow, GA	1.0–2.0	1.0–2.0	927	$1,394	$1.50	2d	9	1.21mi
956 Slash Pine Rd Unit 2 Forest Park, GA	2.0	1.0	1134	$1,150	$1.01	13d	1	1.22mi
855 Mount Zion Rd Apt C1 Jonesboro, GA	3.0	1.5	1280	$1,199	$0.94	6d	1	1.22mi
855 Mount Zion Rd Apt G6 Jonesboro, GA	2.0	1.5	1159	$1,249	$1.08	6d	1	1.22mi
855 Mount Zion Rd Apt E2 Jonesboro, GA	2.0	1.5	1159	$999	$0.86	6d	1	1.24mi
850 Mount Zion Rd Jonesboro, GA	2.0–3.0	1.0–1.5	1040	$1,350	$1.30	1d	7	1.25mi
855 Mount Zion Rd Jonesboro, GA	2.0–3.0	1.5	1219	$1,249	$1.02	15d	5	1.25mi
855 Mount Zion Rd Jonesboro, GA	2.0	1.5	1159	$1,249	$1.08	44d	1	1.25mi
2128 Baden Ct #1 Morrow, GA	3.0	1.5	1600	$1,495	$0.93	13d	1	1.27mi
7135 Mount Zion Cir Morrow, GA	2.0	2.0	1080	$1,893	$1.75	6d	25	1.35mi
7147 Mount Zion Cir Morrow, GA	2.0	2.0	1170	$1,642	$1.40	6d	15	1.47mi
6577 Ardmoor Dr Jonesboro, GA	3.0	2.0	1286	$1,700	$1.32	44d	1	1.48mi

HOA detail condo

• Monthly dues: $220 · $2,640/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 29 events

1. 2026-01-23
   status Pending
2. 2026-01-20
   status Under Contract 761-char remark

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

3. 2026-01-20
   historical Active Under Contract

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

4. 2025-12-31
   historical
5. 2025-12-30
   status Back On Market 761-char remark

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

6. 2025-12-30
   status Back On Market

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

7. 2025-12-30
   status Active

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

8. 2025-12-16
   status Active Under Contract

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

9. 2025-12-16
   historical Active Under Contract

   Show marketing remark (761 chars)

   PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

10. 2025-12-16
    historical Active Under Contract 761-char remark

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

11. 2025-10-21
    price $120,000 761-char remark

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

12. 2025-10-21
    price $120,000

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

13. 2025-10-21
    price $120,000

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

14. 2025-09-02
    price $125,000

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

15. 2025-09-02
    price $125,000 761-char remark

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

16. 2025-09-02
    price $125,000

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

17. 2025-08-04
    listed $150,000 New
18. 2025-07-21
    listed $150,000 Active

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

19. 2025-07-21
    listed $150,000 New 761-char remark

    Show marketing remark (761 chars)

    PRICE REDUCTION - MOTIVATED SELLER! OWNER FINANCING AVAILABLE !! This 3-bedroom, 2.5-bath condo is an excellent opportunity for first time home buyer. Upper level includes a primary suite with private bath plus two additional bedrooms. Main level features living and dining areas, kitchen, and laundry closet. Private fenced front and back patios for occupants outdoor enjoyment. Low insurance premiums-Condo Association covers exterior and roof. Preferred lender can offer up to 100% conventional financing!!!Please do not disturb the residents!!Great Location: minutes from I75,Southlake Mall, Clayton State University and strip malls with many stores including Home Depot, Walmart, Chick-fil-a and AMC movie theater. !!Please do not disturb the resident!!

20. 2021-02-02
    soldstatus $65,000
21. 2021-01-28
    soldstatus $65,000 Sold
22. 2021-01-24
    status Under Contract
23. 2020-12-29
    status Pending Offer Approval
24. 2020-12-22
    price $65,000
25. 2020-12-03
    listed $69,000 New
26. 2020-12-03
    historical
27. 2020-11-23
    status Back on Market
28. 2020-11-10
    status Under Contract
29. 2020-08-11
    listed $69,000 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: $1,902 · $158/mo
• Projected year-2 tax: $1,902 · $158/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

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

Taxation est. · year 1

• Rental income: $19,237
• − Mortgage interest: −$6,722
• − Property taxes: −$1,902
• − Insurance: −$600
• − Repairs & maintenance: −$1,539
• − Management: −$1,539
• − HOA: −$2,640
• − Depreciation: −$3,491
• Taxable income: $804
• Est. tax owed @ 24.0%: −$193
• After-tax cash flow: $2,311/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: Clayton County
• NCES district ID: 1301230
• Math proficiency: 11% ▼ -13.00%
• Reading proficiency: 20% ▼ -9.00%
• Median HH income: $42,266
• Composite: 13.41/100
• National rank: #9527
• State rank: #155 of 174 in GA

Livability — Morrow

• Score: 65/100
• State rank: #229
• US rank: #13314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Morrow, GA
• County: Clayton County · 230,153 people
• City population: 28,693
• Metro: Atlanta-Sandy Springs-Alpharetta, GA
• Population (ZIP): 28,693
• Household income: $52,666
• Rent vs Own: 52.6% rent · 47.4% own
• Severe rent burden: 1956.0

Population outlook (Clayton County) Hauer SSP2

• Today (2025): 310,777 people
• By 2030: 329,762 · +6.1%
• By 2040: 368,052 · +18.4%
• By 2050: 401,196 · +29.1%
• By 2075: 472,488 · +52.0%
• By 2100: 500,446 · +61.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.67)
• Race & ethnicity: Black 50% Asian 20% Hispanic / Latino 19% Two or more races 7% White 7%
• Hispanic origin (detail): Mexican 11% Dominican 1%
• Foreign-born: 24% · Vietnam, Canada, South Korea
• Languages at home: 63% English-only · Spanish 17% Vietnamese 16% Other Asian/Pacific 1%

Political lean MEDSL · Clayton

• 2024 margin: Solid D (+69.2) · D 84.3% · R 15.1%
• 2008→2024 swing: +2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
• All cycles: 2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -98.24%
• Current HPI: 192.3741
• Rent YoY: ▼ -1.00%
• 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

+73.9% since first listed

29 events — show timeline

• 2026-01-23 Pending — FMLS
• 2026-01-20 Pending — GAMLS
• 2026-01-20 Contingent — FMLS
• 2025-12-31 Listing Removed — GAMLS
• 2025-12-30 Relisted — GAMLS
• 2025-12-30 Relisted — GAMLS
• 2025-12-30 Relisted — FMLS
• 2025-12-16 Relisted — FMLS
• 2025-12-16 Contingent — GAMLS
• 2025-12-16 Contingent — GAMLS
• 2025-10-21 Price Changed $120,000 GAMLS
• 2025-10-21 Price Changed $120,000 FMLS
• 2025-10-21 Price Changed $120,000 GAMLS
• 2025-09-02 Price Changed $125,000 GAMLS
• 2025-09-02 Price Changed $125,000 GAMLS
• 2025-09-02 Price Changed $125,000 FMLS
• 2025-08-04 Listed $150,000 GAMLS
• 2025-07-21 Listed $150,000 GAMLS
• 2025-07-21 Listed $150,000 FMLS
• 2021-02-02 Sold (Public Records) $65,000 Public Records
• 2021-01-28 Sold (MLS) $65,000 GAMLS
• 2021-01-24 Pending — GAMLS
• 2020-12-29 Pending — GAMLS
• 2020-12-22 Price Changed $65,000 GAMLS
• 2020-12-03 Listing Removed — GAMLS
• 2020-12-03 Listed $69,000 GAMLS
• 2020-11-23 Relisted — GAMLS
• 2020-11-10 Pending — GAMLS
• 2020-08-11 Listed $69,000 GAMLS

Property tax history

+7.5%/yr

Latest (2025): $1,902 · +5.0% YoY. Source: county tax records.