🏗️ New Construction
2238 Ashton Dr · Conyers, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +9.0/30.0
- ARV discount +7.5/15.0
- Livability +3.4/5.0
- 1% rule +2.8/10.0
- DSCR +2.5/10.0
- Condition / age +2.5/5.0
- Rent growth +2.2/5.0
- Schools +1.9/10.0
- Appreciation +0.0/10.0
$226,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
Key facts
- Spa like bath
- Pool
- Walk in closet
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $227k.
Deal economics
- At list price, monthly cash flow is $-205 ($-2k/yr) — negative.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $201k (11.4% below list).
- Recommended offer: $201k (11.4% below list) — sets the bar for 1% rule.
- Cap rate 5.3% vs local median 4.4% in Conyers — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
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: crime D, amenities D, commute F.
- 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.
- Zoned schools: Hightower Trail Elementary School (math 27% / reading 32%, grade F, #633 of 1,228 statewide, top 54%, 533 students, 81% FRL); Memorial Middle School (math 12% / reading 34%, grade F, #321 of 470 statewide, top 69%, 771 students, 79% FRL); Salem High School (math 2% / reading 15%, grade F, #375 of 424 statewide, top 88%, 1,120 students, 71% FRL) — zoned schools average 77% FRL vs 60% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents soft (-1.3%/yr); 377 active listings in the ZIP; 31 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 32% 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 $2k of loan paydown is wiped out by about $8k 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 92 days — a 9% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts; this cycle's ask has dropped $63k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
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 92 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- 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
- 0.78% ✗
- Cap rate
- 5.34%
- Cash-on-cash
- -3.41%
- DSCR
- 0.85
- GRM
- 10.7
CMA / ARV
- ARV (on-the-fly)
- $257,640
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2244 Ashton Dr | 0.01mi | 3/2.5 | 1,695 (0%) | 4mo | $274,990 | $162 | 96 |
| 2266 Ashton Dr | 0.06mi | 3/2.5 | 1,695 (0%) | 6mo | $270,000 | $159 | 92 |
| 2085 Avalon Rdg | 0.16mi | 3/2.5 | 1,640 (-3%) | 2mo | $280,000 | $171 | 85 |
| 2121 Avalon Rdg | 0.10mi | 3/2.5 | 1,640 (-3%) | 8mo | $230,000 | $140 | 84 |
| 2115 Avalon Rdg | 0.11mi | 3/2.5 | 1,640 (-3%) | 8mo | $230,000 | $140 | 83 |
| 2240 Ashton Dr | 0.00mi | 3/2.5 | 1,865 (+10%) | 2mo | $268,000 | $144 | 82 |
| 2242 Ashton Dr | 0.00mi | 3/2.5 | 1,865 (+10%) | 2mo | $272,000 | $146 | 82 |
| 2254 Ashton Dr | 0.04mi | 3/2.5 | 1,865 (+10%) | 5mo | $282,900 | $152 | 77 |
| 2222 Ashton Dr | 0.04mi | 4/2.5 (+1) | 1,865 (+10%) | 1mo | $270,990 | $145 | 76 |
| 2246 Ashton Dr | 0.01mi | 4/2.5 (+1) | 1,865 (+10%) | 3mo | $275,000 | $147 | 76 |
| 2268 Ashton Dr | 0.07mi | 3/2.5 | 1,865 (+10%) | 6mo | $290,480 | $156 | 76 |
| 1509 Aralynn Way #1 | 0.62mi | 3/2.5 | 1,708 (+1%) | 6mo | $302,400 | $177 | 65 |
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
- -25.4%
- Equity multiple
- 0.16×
- Total profit
- $-60,662
- Equity at exit
- $38,415
- IRR
- -35.0%
- Equity multiple
- -0.28×
- Total profit
- $-92,256
- Equity at exit
- $22,276
Cash invested: $72,139 (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
- 377
- Price-to-rent
- 9.4×
Monthly cashflow live
- Estimated rent
- $2,011 high interval (Pro) →
- Mortgage (P&I)
- −$1,351
- Tax est. 1.5%
- −$322 /mo · $3,865/yr
- Insurance
- −$107
- HOA
- −$13
- Vacancy / Maint / Mgmt
- −$422
- Net cashflow
- $-205
Break-even live
Sensitivity live
| Price | -10% $-27 | -5% $-116 | +0% $-205 | +5% $-294 | +10% $-383 |
|---|---|---|---|---|---|
| Rent | -10% $-364 | -5% $-284 | +0% $-205 | +5% $-126 | +10% $-46 |
| Rate | -1.0pp $-75 | -0.5pp $-140 | base $-205 | +0.5pp $-272 | +1.0pp $-340 |
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
- $64,410
- Closing costs
- $7,729
- 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 31 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2021 Old Covington Hwy SE Conyers, GA | 3.0 | 2.5 | 1745 | $2,300 | $1.32 | 6d | 2 | 0.35mi |
| 1200 Peaks Lndg SE Conyers, GA | 1.0–3.0 | 1.0–2.0 | 1063 | $1,695 | $1.59 | 5d | 16 | 0.47mi |
| 1669 Iris Dr SE Conyers, GA | 1.0–2.0 | 1.0–2.0 | 888 | $1,235 | $1.39 | 0d | 15 | 0.63mi |
| 2025 W Iris Dr SE Unit 224 Conyers, GA | 2.0 | 2.0 | 1305 | $1,800 | $1.38 | 18d | 1 | 0.78mi |
| 2025 W Iris Dr SE Unit 438 Conyers, GA | 2.0 | 2.0 | 1305 | $1,800 | $1.38 | 45d | 1 | 0.78mi |
| 2025 W Iris Dr SE Unit 326 Conyers, GA | 2.0 | 2.0 | 1305 | $1,800 | $1.38 | 26d | 1 | 0.78mi |
| 2025 W Iris Dr SE Unit 633 Conyers, GA | 3.0 | 2.0 | 1393 | $2,450 | $1.76 | 45d | 1 | 0.78mi |
| 2140 Teri Ln SE Conyers, GA | 3.0 | 2.0 | 1268 | $1,690 | $1.33 | 7d | 1 | 0.88mi |
| 1986 Lou Dr SE Conyers, GA | 3.0 | 2.0 | 1834 | $2,500 | $1.36 | 45d | 1 | 0.91mi |
| 1615 Aiden Way Conyers, GA | 3.0 | 2.5 | 1750 | $2,250 | $1.29 | 22d | 1 | 1.05mi |
| 1585 Salem Dr Conyers, GA | 3.0 | 2.5 | 1685 | $2,250 | $1.34 | 24d | 1 | 1.12mi |
| 2129 Kings Forest Dr SE Conyers, GA | 3.0 | 2.0 | 1675 | $1,761 | $1.05 | 45d | 1 | 1.14mi |
| 1369 White Oak St SE Conyers, GA | 3.0 | 2.0 | 1691 | $1,890 | $1.12 | 21d | 1 | 1.15mi |
| 1369 White Oak St SE Conyers, GA | 3.0 | 2.0 | 1691 | $1,795 | $1.06 | 45d | 1 | 1.15mi |
| 2101 Ann Ct SE Conyers, GA | 4.0 | 2.5 | 2236 | $2,110 | $0.94 | 21d | 1 | 1.18mi |
| 2255 Kings Forest Dr SE Conyers, GA | 4.0 | 2.0 | 2077 | $2,075 | $1.00 | 26d | 1 | 1.36mi |
| 1210 Maple St SE Conyers, GA | 3.0 | 2.5 | 1970 | $1,840 | $0.93 | 14d | 1 | 1.40mi |
| 1176 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.42mi |
| 1178 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.42mi |
| 1193 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.43mi |
| 1191 Charming Pines Pl NE Conyers, GA | 3.0 | 2.5 | 1765 | $2,040 | $1.16 | 45d | 1 | 1.43mi |
| 1189 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.44mi |
| 1187 Charming Pines Pl NE Conyers, GA | 3.0 | 2.5 | 1765 | $2,040 | $1.16 | 45d | 1 | 1.44mi |
| 1185 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.45mi |
| 1174 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.45mi |
| 1181 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.46mi |
| 1172 Charming Pines Pl NE Conyers, GA | 3.0 | 2.5 | 1765 | $2,040 | $1.16 | 45d | 1 | 1.46mi |
| 1179 Charming Pines Pl NE Conyers, GA | 3.0 | 2.5 | 1765 | $1,965 | $1.11 | 0d | 1 | 1.46mi |
| 1170 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,365 | $1.42 | 45d | 1 | 1.46mi |
| 1175 Charming Pines Pl NE Conyers, GA | 4.0 | 2.5 | 1664 | $2,090 | $1.26 | 0d | 1 | 1.48mi |
| 50 Loch Haven Dr SE Conyers, GA | 1.0–3.0 | 1.0–2.0 | 1146 | $1,905 | $1.66 | 3d | 88 | 1.50mi |
HOA detail
- Monthly dues
- $13 · $156/yr
- Likely covers
- pool
Listing history 12 events
-
2026-04-28status Under Contract 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-28status Pending
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-22price $226,990 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-22price $226,990
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-15status Price Change 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-15status Active
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-15price $287,980 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-04-15price $287,980
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-01-16status Under Contract 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2026-01-16status Pending
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2025-10-29$289,980 New 881-char remark
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
-
2025-10-29$289,980 Active
Show marketing remark (881 chars)
Brand new, energy-efficient home available NOW! Gather for dinner at the Truman's expansive kitchen island. The single-story design features an open-concept layout perfect for entertaining. The primary suite offers a spa-like bath with dual vanities and a walk-in closet. Discover Avalon, a vibrant new community offering a blend of single-family homes and townhomes. Located in Conyers, right off I-20, enjoy a round of golf at the Honey Creek Golf and Country Club or experience the thrill with a horse show at the Georgia International Horse Park. Spend your weekends with a splash at the pool, relax at the cabana, or chill at the dog park. On a typical day, access nearby shopping and food accommodations minutes away Each of our homes is built with innovative, energy-efficient features designed to help you enjoy more savings, better health, real comfort and peace of mind.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $24,128
- − Mortgage interest
- −$14,432
- − Property taxes
- −$3,865
- − Insurance
- −$1,288
- − Repairs & maintenance
- −$1,930
- − Management
- −$1,930
- − HOA
- −$156
- − Depreciation
- −$7,495
- Taxable loss
- −$6,968
- Est. tax savings @ 24.0%
- +$1,672
- After-tax cash flow
- $-788/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
-21.7% since first listed12 events — show timeline
- 2026-04-28 Pending — GAMLS
- 2026-04-28 Pending — FMLS
- 2026-04-22 Price Changed $226,990 GAMLS
- 2026-04-22 Price Changed $226,990 FMLS
- 2026-04-15 Relisted — GAMLS
- 2026-04-15 Relisted — FMLS
- 2026-04-15 Price Changed $287,980 GAMLS
- 2026-04-15 Price Changed $287,980 FMLS
- 2026-01-16 Pending — GAMLS
- 2026-01-16 Pending — FMLS
- 2025-10-29 Listed $289,980 FMLS
- 2025-10-29 Listed $289,980 GAMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…