CashFlowRE
Sign in Sign up
2238 Ashton Dr 🏗️ New Construction
F Composite 31.7
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

2238 Ashton Dr · Conyers, GA 30013
3 bd · 2.5 ba · 1,695 sqft · Townhouse · 92 Days on market
Built 2025 0.35 ac lot $13/mo HOA · 1% of rent ↓ 22% since listing

🖨 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

ENERGY EFFICIENT HOMEEXPANSIVE KITCHEN ISLANDOPEN CONCEPT LAYOUTSPA LIKE BATHWALK IN CLOSETPOOL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $226,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $257,640.

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.
Recommended offer $201,070 (11.4% below list)

Questions for the listing agent

  1. 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?
  2. 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?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  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 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

5-year hold
IRR
-25.4%
Equity multiple
0.16×
Total profit
$-60,662
Equity at exit
$38,415
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $2,270
Max offer price $227,971
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-04-28
    status 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.

  2. 2026-04-28
    status 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.

  3. 2026-04-22
    price $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.

  4. 2026-04-22
    price $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.

  5. 2026-04-15
    status 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.

  6. 2026-04-15
    status 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.

  7. 2026-04-15
    price $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.

  8. 2026-04-15
    price $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.

  9. 2026-01-16
    status 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.

  10. 2026-01-16
    status 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.

  11. 2025-10-29
    listed $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.

  12. 2025-10-29
    listed $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
combined federal + state — saved on this device
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

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

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
36.5% rent · 63.5% 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

Price history

-21.7% since first listed
12 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…