2655 Haligan Pt · South Fulton, 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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 +17.7/30.0
- ARV discount +15.0/15.0
- DSCR +5.5/10.0
- 1% rule +5.1/10.0
- Schools +4.5/10.0
- Rent growth +3.4/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$189,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
Key facts
- $60 HOA
- Built 2005
- Listed 44 days
Property features AI
Finance
- Financial info: Single-unit community (1 unit)
- HOA & community: Homeowners association with a $60 monthly fee; Community near schools, shopping, and trails/greenway
Exterior
- Parking: Parking pad
- Utilities: Public water; Public sewer; 110-volt electric; Cable available; Electricity available; Phone available; Underground utilities; Water available; Sewer available
- Home design: Two levels; Fee simple ownership; Resale property
- Construction: Aluminum siding with brick front; Composition roof; Slab foundation
- Exterior features: Patio; Back yard fenced with wood fencing; Paved road frontage
Interior
- Kitchen: Dishwasher; Electric range; Microwave; Stained cabinets; Kitchen open to family room / view to family room
- Bedrooms: Three upper-level bedrooms; Oversized master bedroom
- Flooring: Carpet; Hardwood; Laminate
- Bathrooms: Two full bathrooms; One half bathroom (main level); Master bath with tub/shower combo
- Heating & cooling: Central heating; Central air; Ceiling fans
- Interior features: Walk-in closets; Shutters on windows; One fireplace located in the living room; 2+ common walls
- Laundry & utility: Laundry closet
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $190k.
Deal economics
- At list price, monthly cash flow is $151 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $190k).
- Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
- Cap rate 7.2% vs local median 4.6% in South Fulton — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Nolan Elementary School (math 24% / reading 22%, grade F, #796 of 1,228 statewide, top 65%, 710 students, 100% FRL); Creekside High School (math 30% / reading 24%, grade F, #160 of 424 statewide, top 38%, 1,768 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 25% at this address vs 51% district-wide (-26 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+3.5%/yr); 135 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 36% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 44 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts since 11y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $125k; list at $190k implies a 52% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 1.01% ✓
- Cap rate
- 7.25%
- Cash-on-cash
- 3.42%
- DSCR
- 1.15
- GRM
- 8.3
CMA / ARV
- ARV (median comp)
- $249,298
- List price
- $189,900
- Delta
- -23.83%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1901 Creel Ln | 0.15mi | 3/2.5 | 1,642 (+6%) | 3mo | $240,000 | $146 | 81 |
| 7005 Livia Pt | 0.18mi | 3/2.5 | 1,568 (+1%) | 13mo | $255,000 | $163 | 79 |
| 1206 Creel Ln | 0.22mi | 3/2.5 | 1,652 (+6%) | 2mo | $240,000 | $145 | 78 |
| 1103 Pine Tree Trl | 0.22mi | 3/2.5 | 1,466 (-6%) | 4mo | $75,000 | $51 | 77 |
| 2784 Haligan Pt | 0.13mi | 3/2.5 | 1,380 (-11%) | 1mo | $214,000 | $155 | 75 |
| 3008 Pine Tree Trl Unit 16D | 0.24mi | 3/2.5 | 1,466 (-6%) | 12mo | $126,000 | $86 | 70 |
| 1109 Pinetree Trl | 0.22mi | 3/2.5 | 1,466 (-6%) | 14mo | $105,100 | $72 | 69 |
| 7002 Galloway Pt | 0.05mi | 3/2.5 | 1,428 (-8%) | 19mo | $225,000 | $158 | 68 |
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 · 3.55% rent growth · sell at horizon
- IRR
- -10.3%
- Equity multiple
- 0.62×
- Total profit
- $-20,008
- Equity at exit
- $28,315
- IRR
- -0.1%
- Equity multiple
- 0.99×
- Total profit
- $-364
- Equity at exit
- $16,419
Cash invested: $53,172 (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 30296
- Rents YoY
- 3.5%
- Active inventory
- 135
- Price-to-rent
- 8.3×
Monthly cashflow live
- Estimated rent
- $1,910 high interval (Pro) →
- Mortgage (P&I)
- −$996
- Tax from tax record
- −$222 /mo · $2,667/yr
- Insurance
- −$79
- HOA
- −$60
- Vacancy / Maint / Mgmt
- −$401
- Net cashflow
- $151
Break-even live
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $47,475
- Closing costs
- $5,697
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 110 Fruitwood Trce Unit A Riverdale, GA | 3.0 | 2.0 | 1100 | $1,800 | $1.64 | 20d | 1 | 0.10mi |
| 2529 Wood Bend Ln Riverdale, GA | 3.0 | 2.5 | 1508 | $1,945 | $1.29 | 43d | 1 | 0.15mi |
| 7025 Brentwood Ct Riverdale, GA | 2.0 | 1.5 | 1124 | $1,425 | $1.27 | 43d | 1 | 0.17mi |
| 2550 Hallie Mill Rd Atlanta, GA | 3.0 | 2.0 | 1372 | $1,600 | $1.17 | 12d | 1 | 0.20mi |
| 2590 South Hills Riverdale, GA | 3.0 | 2.5 | 1850 | $2,005 | $1.08 | 12d | 1 | 0.21mi |
| 2625 Carolina Rdg Riverdale, GA | 4.0 | 2.5 | 1936 | $2,125 | $1.10 | 20d | 1 | 0.22mi |
| 145 W Village Ct Riverdale, GA | 3.0 | 2.5 | 1284 | $1,865 | $1.45 | 5d | 1 | 0.23mi |
| 3206 Pine Tree Trl Unit 15C Atlanta, GA | 3.0 | 2.5 | 1466 | $1,950 | $1.33 | 4d | 1 | 0.29mi |
| 2722 South Hills Riverdale, GA | 3.0 | 2.5 | 1722 | $2,200 | $1.28 | 5d | 1 | 0.32mi |
| 2405 Wood Bend Ln Riverdale, GA | 3.0 | 2.5 | 1396 | $1,800 | $1.29 | 43d | 1 | 0.34mi |
| 7156 Tanger Blvd Riverdale, GA | 4.0 | 2.5 | 1984 | $2,229 | $1.12 | 2d | 1 | 0.36mi |
| 6870 Old Bethsaida Way Riverdale, GA | 4.0 | 2.5 | 1916 | $1,973 | $1.03 | 43d | 1 | 0.46mi |
| 7060 Kimberly Mill Rd Atlanta, GA | 3.0 | 1.0 | 1056 | $1,425 | $1.35 | 5d | 1 | 0.54mi |
| 7045 Birling Dr Atlanta, GA | 4.0 | 3.0 | 1488 | $1,765 | $1.19 | 43d | 1 | 0.69mi |
| 2820 Greenbower Ct Atlanta, GA | 3.0 | 2.0 | 1338 | $1,730 | $1.29 | 3d | 1 | 0.71mi |
| 336 Rocky Springs Ct Atlanta, GA | 4.0 | 2.0 | 1900 | $1,450 | $0.76 | 24d | 1 | 0.76mi |
| 2328 Creel Rd Atlanta, GA | 4.0 | 3.0 | 2100 | $1,895 | $0.90 | 43d | 1 | 0.90mi |
| 6450 Peppermill Ln Atlanta, GA | 4.0 | 2.0 | 1188 | $1,531 | $1.29 | 24d | 1 | 1.08mi |
| 7495 Royale Ct Riverdale, GA | 4.0 | 3.0 | 1284 | $2,150 | $1.67 | 1d | 1 | 1.09mi |
| 2373 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1566 | $1,845 | $1.18 | 24d | 1 | 1.12mi |
| 2285 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $1,740 | $1.10 | 1d | 1 | 1.15mi |
| 2184 Olmadison Vw Atlanta, GA | 2.0 | 2.0 | 1236 | $1,985 | $1.61 | 18d | 1 | 1.16mi |
| 3105 Garnet Way Atlanta, GA | 3.0 | 2.0 | 1470 | $1,660 | $1.13 | 12d | 1 | 1.17mi |
| 2667 Rocky Ct Atlanta, GA | 3.0 | 2.5 | 1432 | $2,200 | $1.54 | 43d | 1 | 1.17mi |
| 2310 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $2,600 | $1.65 | 24d | 1 | 1.19mi |
| 7301 Fern Ct Riverdale, GA | 3.0 | 3.0 | 1325 | $1,909 | $1.44 | 4d | 1 | 1.19mi |
| 2592 Rocky Ct Atlanta, GA | 2.0 | 2.5 | 1424 | $2,000 | $1.40 | 43d | 1 | 1.19mi |
| 6368 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1428 | $1,656 | $1.16 | 10d | 1 | 1.23mi |
| 6370 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1440 | $1,795 | $1.25 | 43d | 1 | 1.23mi |
| 6684 Judy Ln Riverdale, GA | 3.0 | 2.0 | 1356 | $1,705 | $1.26 | 43d | 1 | 1.25mi |
| 6345 Peppermill Ln Atlanta, GA | 3.0 | 2.5 | 1224 | $1,800 | $1.47 | 43d | 1 | 1.27mi |
| 3325 Valley Bend Rd Atlanta, GA | 4.0 | 2.0 | 2000 | $1,995 | $1.00 | 5d | 1 | 1.28mi |
| 3325 Valley Bend Rd Atlanta, GA | 4.0 | 2.0 | 2000 | $1,995 | $1.00 | 16d | 1 | 1.28mi |
| 3500 Keels Ln Atlanta, GA | 3.0 | 2.0 | 1272 | $1,755 | $1.38 | 1d | 1 | 1.29mi |
| 855 Old Rocky Rd Atlanta, GA | 3.0 | 2.0 | 1310 | $1,710 | $1.31 | 24d | 1 | 1.30mi |
| 6278 Rockaway Rd Atlanta, GA | 3.0 | 2.5 | 1524 | $2,000 | $1.31 | 43d | 1 | 1.33mi |
| 6575 Smoke Ridge Dr Atlanta, GA | 4.0 | 2.0 | 1808 | $1,815 | $1.00 | 43d | 1 | 1.35mi |
| 6500 Connell Rd Atlanta, GA | 3.0 | 2.0 | 1483 | $1,650 | $1.11 | 24d | 1 | 1.37mi |
| 2003 Echota Way Riverdale, GA | 3.0 | 2.0 | 1449 | $1,750 | $1.21 | 43d | 1 | 1.39mi |
| 6560 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1309 | $1,500 | $1.15 | 21d | 1 | 1.41mi |
HOA detail
- Monthly dues
- $60 · $720/yr
Listing history 32 events
-
2026-06-18days on market $189,900 Active 44 DOM
-
2026-06-17days on market $189,900 Active 43 DOM
-
2026-06-16days on market $189,900 Active 42 DOM
-
2026-06-15days on market $189,900 Active 41 DOM
-
2026-06-13pricedays on market $189,900 Active 39 DOM
-
2026-06-09days on market $215,000 Active 35 DOM
-
2026-06-08days on market $215,000 Active 34 DOM
-
2026-06-07days on market $215,000 Active 33 DOM
-
2026-06-04days on market $215,000 Active 30 DOM
-
2026-06-03days on market $215,000 Active 29 DOM
-
2026-06-01days on market $215,000 Active 27 DOM
-
2026-05-31days on market $215,000 Active 26 DOM
-
2026-05-05$215,000 Active 165-char remark
-
2020-03-27soldstatus $125,000 Closed 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-03-27soldstatus $125,000 Sold
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-03-02status Under Contract
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-28status Pending 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-20status Back on Market
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-20status Active 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-06price $122,900 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-06status Pending 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-06status Under Contract
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-02-06price $122,900
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-01-31$119,900 Active 396-char remark
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2020-01-31$119,900 New
Show marketing remark (396 chars)
Check out the 3D tour! Wow! There's no need to look any further - this is THE ONE! This like-new Townhome in a lovely neighborhood. This beautiful home has 3 bedrooms and 2.5 baths with a fully loaded kitchen. Separate Dining room. Ample family room with fireplace for entertaining or relaxing. Secondary bedrooms are spacious. Large windows allow for a lot of natural lighting. Come take a look!
-
2016-02-17price $76,000
-
2016-02-08soldstatus $76,000
-
2016-01-29soldstatus $76,000 Sold
-
2015-11-18status Under Contract
-
2015-11-18price $85,000
-
2015-11-04$85,000 New
-
2013-07-30soldstatus $814,300
ⓘ 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
- $2,667 · $222/mo
- Projected year-2 tax
- $2,667 · $222/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 3/10 Moderate
- Heat 6/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
- $22,916
- − Mortgage interest
- −$10,637
- − Property taxes
- −$2,667
- − Insurance
- −$950
- − Repairs & maintenance
- −$1,833
- − Management
- −$1,833
- − HOA
- −$720
- − Depreciation
- −$5,524
- Taxable loss
- −$1,248
- Est. tax savings @ 24.0%
- +$300
- After-tax cash flow
- $2,117/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
- Fulton County
- NCES district ID
- 1302280
- Math proficiency
- 49% ▼ -2.00%
- Reading proficiency
- 53% ▬ 0.00%
- Median HH income
- $68,035
- Composite
- 45.33/100
- National rank
- #2640
- State rank
- #12 of 174 in GA
Livability — South Fulton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- South Fulton, GA
- County
- Clayton County · 230,153 people
- City population
- 127,674
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 27,045
- Household income
- $63,292
- Rent vs Own
- Severe rent burden
- 1400.0
Population outlook (Fulton County) Hauer SSP2
- Today (2025)
- 1,203,707 people
- By 2030
- 1,299,706 · +8.0%
- By 2040
- 1,488,256 · +23.6%
- By 2050
- 1,664,580 · +38.3%
- By 2075
- 2,036,072 · +69.2%
- By 2100
- 2,222,402 · +84.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (81%)
- Race & ethnicity
- Black 81% Hispanic / Latino 10% White 4% Asian 4% Two or more races 4%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Hispanic 2%
- Foreign-born
- 14% · Canada, China, Vietnam
- Languages at home
- 80% English-only · Spanish 9% Chinese 3% French/Haitian/Cajun 2%
Political lean MEDSL · Fulton
- 2024 margin
- Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
- 2008→2024 swing
- +9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
- All cycles
- 2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -137.25%
- Current HPI
- 209.7527
- Rent YoY
- ▲ 3.55%
- 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
-76.7% since first listed21 events — show timeline
- 2026-06-10 Price Changed $189,900 FMLS
- 2026-05-05 Listed $215,000 FMLS
- 2020-03-27 Sold (MLS) $125,000 GAMLS
- 2020-03-27 Sold (MLS) $125,000 FMLS
- 2020-03-02 Pending — GAMLS
- 2020-02-28 Pending — FMLS
- 2020-02-20 Relisted — GAMLS
- 2020-02-20 Relisted — FMLS
- 2020-02-06 Price Changed $122,900 FMLS
- 2020-02-06 Pending — FMLS
- 2020-02-06 Pending — GAMLS
- 2020-02-06 Price Changed $122,900 GAMLS
- 2020-01-31 Listed $119,900 GAMLS
- 2020-01-31 Listed $119,900 FMLS
- 2016-02-17 Price Changed $76,000 GAMLS
- 2016-02-08 Sold (Public Records) $76,000 Public Records
- 2016-01-29 Sold (MLS) $76,000 GAMLS
- 2015-11-18 Pending — GAMLS
- 2015-11-18 Price Changed $85,000 GAMLS
- 2015-11-04 Listed $85,000 GAMLS
- 2013-07-30 Sold (Public Records) $814,300 Public Records
Property tax history
+2.6%/yrLatest (2025): $2,667 · -1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…