CashFlowRE
Sign in Sign up
2898 Meadowview Dr
C Composite 55.59
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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.0/10.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$220,800

2898 Meadowview Dr · Gresham Park, GA 30316
3 bd · 1.0 ba · 1,229 sqft · SingleFamily public records · 90 Days on market
Built 1955 0.42 ac lot $180/sqft · 22% below area Est $284k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits at 2898 Meadowview Dr! This 3-bedroom, 1-bathroom home is the perfect fixer-upper for investors or buyers looking to create their dream space. With solid potential and a functional layout, this property offers a great foundation for renovation, customization, or a value-add investment. Sold as-is. Bring your vision and transform this property into something special.

Key facts

  • 0.42 acre lot
  • Built 1955
  • Listed 90 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $221k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (10.1% below list).
  • Recommended offer: $198k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 4.6% in Gresham Park — 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 66/100 on livability (#183 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime B+; Watch: schools D-, amenities F, commute 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.
  • Market conditions: Rents rising (+2.3%/yr); 461 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $2k of loan paydown is wiped out by about $7k 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 90 days — a 6% lower offer ($208k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $43k; list at $221k implies a 413% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 24% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,499 (10.1% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.90%
Cap rate
7.65%
Cash-on-cash
4.84%
DSCR
1.22
GRM
9.3

CMA / ARV

ARV (median comp)
$283,579
List price
$220,800
Delta
-22.14%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2886 Horse Shoe Dr 0.30mi 3/2.0 1,273 (+4%) 0mo $239,000 $188 76
2935 Gresham Rd SE 0.19mi 4/2.0 (+1) 1,190 (-3%) 6mo $276,000 $232 71
1973 Boulderview Dr 0.46mi 2/1.0 (-1) 1,230 (+0%) 8mo $135,000 $110 67
1983 Wee Kirk Rd SE 0.27mi 4/2.0 (+1) 1,267 (+3%) 8mo $220,000 $174 67
2883 Horse Shoe Dr SE 0.34mi 3/1.0 1,071 (-13%) 2mo $185,000 $173 61
2996 Corral Dr SE 0.27mi 3/2.5 1,386 (+13%) 4mo $373,000 $269 56
2091 Parker Ranch Rd SE 0.30mi 4/2.0 (+1) 1,114 (-9%) 6mo $265,000 $238 56
1936 Boulderview Dr SE 0.47mi 3/2.0 1,100 (-10%) 1mo $298,900 $272 56
1815 Boulderview Dr SE 0.67mi 3/1.5 1,273 (+4%) 7mo $174,900 $137 55
2174 Clanton Ter 0.72mi 3/2.0 1,277 (+4%) 7mo $290,000 $227 50
2725 Rollingwood Ln SE 0.71mi 3/2.0 1,321 (+8%) 2mo $175,000 $132 48
2658 Rollingwood Ln SE 0.66mi 3/2.0 1,391 (+13%) 7mo $254,000 $183 37

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 · 2.33% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.66×
Total profit
$-21,318
Equity at exit
$32,922
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-3,882
Equity at exit
$19,091

Cash invested: $61,824 (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 30316

Rents YoY
2.3%
Active inventory
461
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,985 high interval (Pro) →
Mortgage (P&I)
$1,158
Tax from tax record
$69 /mo · $825/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$249

Break-even live

Break-even rent $1,669
Max offer price $220,800
Occupancy floor 82%

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
$55,200
Closing costs
$6,624
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2884 Reveille Cir SE Atlanta, GA 3.0 2.0 1437 $2,050 $1.43 43d 1 0.05mi
2911 Gresham Rd SE Atlanta, GA 3.0 1.0 960 $1,700 $1.77 43d 1 0.23mi
1989 Wee Kirk Rd SE Atlanta, GA 3.0 1.0 925 $1,800 $1.95 24d 1 0.28mi
2931 Cloverleaf Dr SE Atlanta, GA 4.0 2.0 1371 $1,985 $1.45 5d 1 0.30mi
2892 Horse Shoe Dr SE Atlanta, GA 4.0 2.0 1342 $1,654 $1.23 22d 1 0.33mi
2078 Parker Ranch Rd SE Atlanta, GA 3.0 1.0 1014 $1,650 $1.63 24d 1 0.34mi
2913 Horse Shoe Dr SE Atlanta, GA 3.0 1.0 1263 $1,595 $1.26 24d 1 0.37mi
2731 Larkspur Dr SE Atlanta, GA 4.0 3.0 1492 $2,000 $1.34 43d 1 0.41mi
3054 Will Rogers Pl SE Atlanta, GA 3.0 2.0 1050 $2,600 $2.48 43d 1 0.54mi
2679 Sherlock Dr Decatur, GA 3.0 1.5 1173 $1,650 $1.41 43d 1 0.57mi
1843 Wee Kirk Rd SE Atlanta, GA 3.0 1.5 1154 $1,811 $1.57 5d 1 0.64mi
2435 Aylesbury Loop Decatur, GA 1.0–3.0 1.0–2.0 937 $1,509 $1.61 3d 12 0.83mi
2126 Rexford Dr Decatur, GA 3.0 1.5 1092 $1,400 $1.28 43d 1 0.85mi
2470 Corner Shoals Dr Decatur, GA 3.0 2.0 1149 $2,000 $1.74 18d 1 0.94mi
2470 Corner Shoals Dr Decatur, GA 3.0 2.0 1149 $1,800 $1.57 17d 1 0.94mi
3366 Tarian Way Decatur, GA 3.0 2.5 1421 $2,100 $1.48 43d 1 0.97mi
2510 Corner Shoals Dr Decatur, GA 3.0 2.0 1065 $1,723 $1.62 20d 1 1.03mi
1757 Flintwood Dr SE Atlanta, GA 3.0 2.0 1150 $1,750 $1.52 43d 1 1.03mi
2480 Flat Shoals Rd Decatur, GA 1.0–3.0 1.0–2.0 1017 $2,149 $2.11 1d 23 1.05mi
2537 Corner Shoals Dr Decatur, GA 3.0 2.0 1416 $1,690 $1.19 20d 1 1.08mi
2692 Rockcliff Rd SE Atlanta, GA 3.0 2.0 1239 $2,000 $1.61 43d 1 1.08mi
2000 Bouldercrest Rd Atlanta, GA 1.0–2.0 1.0–2.0 925 $1,520 $1.64 43d 3 1.17mi
2000 Bouldercrest Rd Atlanta, GA 1.0–3.0 1.0–2.0 1050 $1,658 $1.58 1d 16 1.17mi
26 Bouldercrest Ln Atlanta, GA 1.0–2.0 1.0 816 $1,225 $1.50 1d 9 1.19mi
2401 Dawn Ct Decatur, GA 3.0 2.0 1350 $1,950 $1.44 15d 1 1.19mi
2959 Sugarcreek Ln SE Atlanta, GA 4.0 2.5 1478 $1,940 $1.31 5d 1 1.24mi
2335 Scotty Cir Decatur, GA 3.0 1.0 1010 $1,495 $1.48 43d 1 1.31mi
2434 Rockcliff Rd SE Atlanta, GA 3.0 2.0 1400 $2,499 $1.78 43d 1 1.42mi
2283 Scotty Cir Decatur, GA 3.0 2.0 1298 $2,150 $1.66 43d 1 1.44mi

Listing history 11 events

  1. 2026-06-07
    status $220,800 Pending 90 DOM
  2. 2026-06-04
    days on market $220,800 Active 90 DOM
  3. 2026-06-03
    days on market $220,800 Active 89 DOM
  4. 2026-06-02
    days on market $220,800 Active 88 DOM
  5. 2026-06-01
    days on market $220,800 Active 87 DOM
  6. 2026-05-31
    days on market $220,800 Active 86 DOM
  7. 2026-04-11
    price $220,800 388-char remark
    Show marketing remark (388 chars)

    Opportunity awaits at 2898 Meadowview Dr! This 3-bedroom, 1-bathroom home is the perfect fixer-upper for investors or buyers looking to create their dream space. With solid potential and a functional layout, this property offers a great foundation for renovation, customization, or a value-add investment. Sold as-is. Bring your vision and transform this property into something special.

  8. 2026-04-11
    price $220,800 388-char remark
    Show marketing remark (388 chars)

    Opportunity awaits at 2898 Meadowview Dr! This 3-bedroom, 1-bathroom home is the perfect fixer-upper for investors or buyers looking to create their dream space. With solid potential and a functional layout, this property offers a great foundation for renovation, customization, or a value-add investment. Sold as-is. Bring your vision and transform this property into something special.

  9. 2026-03-03
    listed $230,000 New 388-char remark
    Show marketing remark (388 chars)

    Opportunity awaits at 2898 Meadowview Dr! This 3-bedroom, 1-bathroom home is the perfect fixer-upper for investors or buyers looking to create their dream space. With solid potential and a functional layout, this property offers a great foundation for renovation, customization, or a value-add investment. Sold as-is. Bring your vision and transform this property into something special.

  10. 2026-03-03
    listed $230,000 Active 388-char remark
    Show marketing remark (388 chars)

    Opportunity awaits at 2898 Meadowview Dr! This 3-bedroom, 1-bathroom home is the perfect fixer-upper for investors or buyers looking to create their dream space. With solid potential and a functional layout, this property offers a great foundation for renovation, customization, or a value-add investment. Sold as-is. Bring your vision and transform this property into something special.

  11. 1984-04-12
    soldstatus $43,000

ⓘ 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
$825 · $69/mo
Projected year-2 tax
$2,031 · $169/mo
Expected delta
+$1,206/yr (+$100/mo · 146.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$23,820
− Mortgage interest
−$12,368
− Property taxes
−$825
− Insurance
−$1,104
− Repairs & maintenance
−$1,906
− Management
−$1,906
− Depreciation
−$6,423
Taxable loss
−$712
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$171
After-tax cash flow
$3,164/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 — Gresham Park

Score
66/100
State rank
#183
US rank
#11376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gresham Park, GA
County
Dekalb County · 782,738 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,107
Household income
$102,891
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1897.0

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 0.64)
Race & ethnicity
Black 47% White 36% Hispanic / Latino 8% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
93% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 1%

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
▼ -415.92%
Current HPI
318.454
Rent YoY
▲ 2.33%
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

+413.5% since first listed
5 events — show timeline
  • 2026-04-11 Price Changed $220,800 FMLS
  • 2026-04-11 Price Changed $220,800 GAMLS
  • 2026-03-03 Listed $230,000 FMLS
  • 2026-03-03 Listed $230,000 GAMLS
  • 1984-04-12 Sold (Public Records) $43,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $825 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…