2825 Northeast Expy NE Unit F3 · Chamblee, 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 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 18.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 9 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 +8.0/30.0
- 1% rule +6.0/10.0
- Livability +3.6/5.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- DSCR +2.1/10.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$168,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 2825 Northeast Expressway, Apt F3 - a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You'll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views - perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You're close to top shopping, dining, Emory, and Children's Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market - act quickly. Seller now taking offers. Willing to negotiate.
Key facts
- Gated community
- Private deck
- Serene views
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $169k.
Deal economics
- At list price, monthly cash flow is $-171 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $139k (17.9% below list).
- Meets the 1% rule at list price ($2k rent vs $169k).
- Recommended offer: $139k (17.9% below list) — sets the bar for cash-flow.
- Cap rate 5.1% vs local median 2.7% in Chamblee — 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 72/100 on livability (#62 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, commute A-; Watch: cost of living C-, crime F, amenities F.
- 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.
- Zoned schools: Hawthorne Elementary School (math 17% / reading 17%, grade F, #936 of 1,228 statewide, top 79%, 347 students, 60% FRL); Henderson Middle School (math 23% / reading 32%, grade F, #268 of 470 statewide, top 57%, 1,411 students, 56% FRL); Lakeside High School (math 27% / reading 34%, grade F, #128 of 424 statewide, top 30%, 2,141 students, 43% FRL).
- Market conditions: Rents rising (+2.3%/yr); 151 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,240 units permitted in DeKalb County in 2024 (385 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 $5k 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.
Negotiation context
- It's been on market 78 days — a 6% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
- 12 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Watch-outs: HOA is 27% of rent.
- Climate carrying-cost: 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 78 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.10% ✓
- Cap rate
- 5.08%
- Cash-on-cash
- -4.35%
- DSCR
- 0.81
- GRM
- 7.6
CMA / ARV
- ARV (median comp)
- $225,281
- List price
- $168,999
- Delta
- -24.98%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 2.28% rent growth · sell at horizon
- IRR
- -24.6%
- Equity multiple
- 0.17×
- Total profit
- $-39,326
- Equity at exit
- $25,198
- IRR
- -22.6%
- Equity multiple
- -0.11×
- Total profit
- $-52,424
- Equity at exit
- $14,612
Cash invested: $47,320 (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 30345
- Rents YoY
- 2.3%
- Active inventory
- 151
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $1,858 high interval (Pro) →
- Mortgage (P&I)
- −$886
- Tax from tax record
- −$175 /mo · $2,095/yr
- Insurance
- −$70
- HOA
- −$508
- Vacancy / Maint / Mgmt
- −$390
- Net cashflow
- $-171
Break-even live
Sensitivity live
| Price | -10% $-76 | -5% $-124 | +0% $-171 | +5% $-219 | +10% $-267 |
|---|---|---|---|---|---|
| Rent | -10% $-318 | -5% $-245 | +0% $-171 | +5% $-98 | +10% $-25 |
| Rate | -1.0pp $-86 | -0.5pp $-129 | base $-171 | +0.5pp $-215 | +1.0pp $-260 |
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
- $42,250
- Closing costs
- $5,070
- 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 36 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2500 Shallowford Rd Atlanta, GA | 3.0 | 1.0–2.0 | 905 | $1,696 | $1.87 | 0d | 37 | 0.18mi |
| 2382 Peachwood Cir NE Unit 84A Atlanta, GA | 2.0 | 1.5 | 900 | $1,750 | $1.94 | 7d | 1 | 0.29mi |
| 2412 Peachwood Cir NE #3 Atlanta, GA | 2.0 | 1.5 | 1116 | $1,750 | $1.57 | 45d | 1 | 0.32mi |
| 3001 Northeast Expy NE Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1068 | $1,813 | $1.70 | 1d | 41 | 0.36mi |
| 2722 Frontier Ct Atlanta, GA | 3.0 | 2.0 | 1806 | $3,100 | $1.72 | 7d | 1 | 0.36mi |
| 2331 Peachwood Cir NE Unit 2A Atlanta, GA | 2.0 | 2.0 | 950 | $1,625 | $1.71 | 45d | 1 | 0.38mi |
| 2283 Plaster Rd NE Atlanta, GA | 1.0 | 1.0 | 975 | $1,300 | $1.33 | 7d | 1 | 0.39mi |
| 2345 Peachwood Cir NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1039 | $2,042 | $1.96 | 3d | 29 | 0.41mi |
| 2236 Plaster Rd NE Unit 2206I Atlanta, GA | 2.0 | 2.0 | 1050 | $1,499 | $1.43 | 26d | 1 | 0.47mi |
| 2236 Plaster Rd NE Unit 2210H Atlanta, GA | 2.0 | 2.5 | 1250 | $1,879 | $1.50 | 26d | 1 | 0.47mi |
| 2236 Plaster Rd NE Unit 2200D Atlanta, GA | 2.0 | 2.5 | 1250 | $1,779 | $1.42 | 26d | 1 | 0.47mi |
| 3077 Colonial Way Unit C Atlanta, GA | 2.0 | 1.5 | 960 | $2,000 | $2.08 | 17d | 1 | 0.56mi |
| 3077 Colonial Way Unit C Atlanta, GA | 2.0 | 1.5 | 960 | $2,000 | $2.08 | 26d | 1 | 0.56mi |
| — Chamblee, GA | 2.0 | 1.5 | 1400 | $1,995 | $1.43 | 6d | 1 | 0.57mi |
| 3091 Colonial Way Unit F2 Atlanta, GA | 2.0 | 1.5 | 1029 | $1,650 | $1.60 | 26d | 1 | 0.62mi |
| 3091 Colonial Way Unit F2 Atlanta, GA | 2.0 | 1.5 | 1029 | $1,650 | $1.60 | 14d | 1 | 0.62mi |
| 3091 Colonial Way Unit F2 Atlanta, GA | 2.0 | 1.5 | 1029 | $1,650 | $1.60 | 18d | 1 | 0.62mi |
| 2515 Northeast Expy Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 865 | $1,280 | $1.48 | 46d | 12 | 0.62mi |
| 3121 Colonial Way Unit E Chamblee, GA | 2.0 | 1.5 | 960 | $2,000 | $2.08 | 45d | 1 | 0.64mi |
| 3121 Colonial Way Unit E Chamblee, GA | 2.0 | 1.5 | 960 | $2,000 | $2.08 | 26d | 1 | 0.64mi |
| 3107 Colonial Way Unit B Atlanta, GA | 2.0 | 1.5 | 1200 | $2,195 | $1.83 | 23d | 1 | 0.66mi |
| 3107 Colonial Way Atlanta, GA | 2.0 | 1.5 | 1200 | $2,195 | $1.83 | 26d | 1 | 0.66mi |
| 3107 Colonial Way Unit G Atlanta, GA | 2.0 | 1.5 | 1300 | $2,700 | $2.08 | 45d | 1 | 0.66mi |
| 3097 Colonial Way Atlanta, GA | 1.0 | 1.0 | 888 | $1,500 | $1.69 | 26d | 1 | 0.68mi |
| 3097 Colonial Way Unit M Atlanta, GA | 1.0 | 1.0 | 888 | $1,500 | $1.69 | 14d | 1 | 0.68mi |
| 2672 Warwick Cir NE Atlanta, GA | 3.0 | 2.0 | 1434 | $2,749 | $1.92 | 26d | 1 | 0.77mi |
| 2615 Oak Shadow Ln NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1125 | $1,964 | $1.75 | 3d | 10 | 0.86mi |
| 2956 Marlin Cir Atlanta, GA | 3.0 | 2.0 | 1418 | $2,800 | $1.97 | 14d | 1 | 0.94mi |
| 2231 Allaire Ln NE Atlanta, GA | 3.0 | 2.0 | 1488 | $2,600 | $1.75 | 45d | 1 | 0.98mi |
| 2202 Dering Cir NE Atlanta, GA | 2.0 | 2.0 | 1015 | $2,100 | $2.07 | 26d | 1 | 0.98mi |
| 2572 Woodgreen Dr Atlanta, GA | 3.0 | 1.5 | 1215 | $2,050 | $1.69 | 45d | 1 | 1.08mi |
| 2234 Clairmont Ter NE Atlanta, GA | 3.0 | 1.0 | 1056 | $2,200 | $2.08 | 45d | 1 | 1.16mi |
| 1984 McJenkin Dr NE Atlanta, GA | 3.0 | 2.5 | 1655 | $2,750 | $1.66 | 26d | 1 | 1.27mi |
| 2050 Oak Grove Rd NE Atlanta, GA | 2.0 | 2.0 | 950 | $2,150 | $2.26 | 45d | 1 | 1.30mi |
| 2636 Whiteleigh Ct NE Atlanta, GA | 3.0 | 2.0 | 1771 | $2,500 | $1.41 | 26d | 1 | 1.31mi |
| 2323 Tanglewood Cir NE Atlanta, GA | 3.0 | 2.0 | 1392 | $2,400 | $1.72 | 45d | 1 | 1.38mi |
HOA detail condo
- Monthly dues
- $508 · $6,096/yr
- Likely covers
- security
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-13statusdays on market $168,999 Pending 78 DOM
-
2026-06-09days on market $168,999 Active 76 DOM
-
2026-06-08days on market $168,999 Active 75 DOM
-
2026-06-07days on market $168,999 Active 74 DOM
-
2026-06-04days on market $168,999 Active 71 DOM
-
2026-06-03days on market $168,999 Active 70 DOM
-
2026-06-02days on market $168,999 Active 69 DOM
-
2026-06-01days on market $168,999 Active 68 DOM
-
2026-05-31days on market $168,999 Active 67 DOM
-
2026-05-13price $169,000 984-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-05-13price $169,000 1020-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-04-14price $170,000 984-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-04-14price $170,000 1020-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-03-25$175,000 New 984-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-03-25$175,000 Active 1020-char remark
Show marketing remark (1020 chars)
Welcome to 2825 Northeast Expressway, Apt F3 — a beautifully renovated, top-floor 2-bedroom, 2-bath condo in the gated Ramsgate community. You’ll love the bright, open floor plan, with fresh paint and new flooring throughout. The kitchen shines with stainless steel appliances, granite countertops, and rich wooden cabinetry. Each bedroom offers generous closet space, and the primary suite includes its own full bath. Step outside onto your private deck and enjoy serene views — perfect for relaxing or entertaining. This community is perfectly placed: minutes to I-285/I-85, and near Brookhaven, Chamblee, Tucker, Doraville, and Decatur. You’re close to top shopping, dining, Emory, and Children’s Hospital. The gated setting delivers security and peace of mind, with the ease of condo living (HOA handles exterior and common maintenance, utilities, and pest control). Rarely do 2-bedroom units like this hit the market — act quickly. Seller now taking offers. Willing to negotiate.
-
2026-03-24historical
-
2026-03-16price $174,000
-
2026-02-20price $175,000
-
2026-02-12price $184,000
-
2026-01-24price $185,000
-
2026-01-16price $190,000
-
2026-01-06$200,000 New
-
2026-01-04historical
-
2026-01-04historical
-
2025-11-19price $195,000
-
2025-11-19price $195,000
-
2025-10-31price $199,000
-
2025-10-31price $199,000
-
2025-10-27status Back On Market
-
2025-10-27status Active
-
2025-10-27status Pending
-
2025-10-24historical Active Under Contract
-
2025-10-24historical Active Under Contract
-
2025-10-02$200,000 Active
-
2025-10-02$200,000 New
-
2025-09-08historical
-
2025-08-23price $199,900
-
2025-07-27price $204,900
-
2025-07-07$209,000 Active
-
2025-07-05historical
-
2025-06-21$209,000 Active
-
2025-06-21historical
-
2025-06-11price $209,900
-
2025-06-02price $214,900
-
2025-05-10$219,000 Active
-
2025-05-09historical
-
2025-05-02price $219,000
-
2025-04-22price $224,900
-
2025-04-15$228,900 Active
-
2025-04-14historical
ⓘ 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
- $2,095 · $175/mo
- Projected year-2 tax
- $2,095 · $175/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 1/10 Low
- Heat 6/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
- Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 5 unhealthy d/yr today · 9 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
- $22,295
- − Mortgage interest
- −$9,467
- − Property taxes
- −$2,095
- − Insurance
- −$845
- − Repairs & maintenance
- −$1,784
- − Management
- −$1,784
- − HOA
- −$6,096
- − Depreciation
- −$4,916
- Taxable loss
- −$4,691
- Est. tax savings @ 24.0%
- +$1,126
- After-tax cash flow
- $-932/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
- 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 — Chamblee
- Score
- 72/100
- State rank
- #62
- US rank
- #5979
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Dekalb County · 782,738 people
- City population
- 36,021
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 24,492
- Household income
- $112,054
- Rent vs Own
- Severe rent burden
- 1181.0
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
- Diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- White 45% Hispanic / Latino 25% Black 19% Two or more races 14% Asian 7%
- Hispanic origin (detail)
- Mexican 13%
- Common ancestry
- Romanian 3% Slovak 3% Italian 2%
- Foreign-born
- 27% · Canada, China, Jamaica
- Languages at home
- 66% English-only · Spanish 23% Other Indo-European 3% Chinese 2%
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
- ▼ -381.44%
- Current HPI
- 233.6127
- Rent YoY
- ▲ 2.28%
- 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
+9.4% since first listed48 events — show timeline
- 2026-05-13 Price Changed $169,000 GAMLS
- 2026-05-13 Price Changed $169,000 FMLS
- 2026-04-14 Price Changed $170,000 GAMLS
- 2026-04-14 Price Changed $170,000 FMLS
- 2026-03-25 Listed $175,000 FMLS
- 2026-03-25 Listed $175,000 GAMLS
- 2026-03-24 Listing Removed — GAMLS
- 2026-03-16 Price Changed $174,000 GAMLS
- 2026-02-20 Price Changed $175,000 GAMLS
- 2026-02-12 Price Changed $184,000 GAMLS
- 2026-01-24 Price Changed $185,000 GAMLS
- 2026-01-16 Price Changed $190,000 GAMLS
- 2026-01-06 Listed $200,000 GAMLS
- 2026-01-04 Listing Removed — GAMLS
- 2026-01-04 Listing Removed — FMLS
- 2025-11-19 Price Changed $195,000 GAMLS
- 2025-11-19 Price Changed $195,000 FMLS
- 2025-10-31 Price Changed $199,000 FMLS
- 2025-10-31 Price Changed $199,000 GAMLS
- 2025-10-27 Relisted — GAMLS
- 2025-10-27 Relisted — FMLS
- 2025-10-27 Pending — FMLS
- 2025-10-24 Contingent — GAMLS
- 2025-10-24 Contingent — FMLS
- 2025-10-02 Listed $200,000 GAMLS
- 2025-10-02 Listed $200,000 FMLS
- 2025-09-08 Listing Removed — FMLS
- 2025-08-23 Price Changed $199,900 FMLS
- 2025-07-27 Price Changed $204,900 FMLS
- 2025-07-07 Listed $209,000 FMLS
- 2025-07-05 Listing Removed — FMLS
- 2025-06-21 Listing Removed — FMLS
- 2025-06-21 Listed $209,000 FMLS
- 2025-06-11 Price Changed $209,900 FMLS
- 2025-06-02 Price Changed $214,900 FMLS
- 2025-05-10 Listed $219,000 FMLS
- 2025-05-09 Listing Removed — FMLS
- 2025-05-02 Price Changed $219,000 FMLS
- 2025-04-22 Price Changed $224,900 FMLS
- 2025-04-15 Listed $228,900 FMLS
- 2025-04-14 Listing Removed — FMLS
- 2025-03-17 Price Changed $229,000 FMLS
- 2025-02-28 Price Changed $234,900 FMLS
- 2025-02-09 Price Changed $238,000 FMLS
- 2025-01-11 Listed $239,000 FMLS
- 2025-01-07 Coming Soon — FMLS
- 2006-06-22 Sold (Public Records) $154,500 Public Records
- 2006-06-22 Sold (Public Records) $154,500 Public Records
Property tax history
+3.3%/yrLatest (2025): $2,095 · +2.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…