CashFlowRE
Sign in Sign up
1404 Lancaster Ct
D+ Composite 49.2
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +14.8/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.4/10.0
  • Rent growth +2.9/5.0
  • Schools +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$241,000

1404 Lancaster Ct · Stonecrest, GA 30252
4 bd · 2.0 ba · 1,889 sqft · SingleFamily public records · 336 Days on market
Built 2001 8,276 sqft lot $128/sqft · 21% below area Est $304k · 21% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough's sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash and Conventional only.

Key facts

  • Large backyard
  • Two story home
  • Quiet cul de sac

Tags

TWO STORY HOMEQUIET CUL DE SACMULTIPLE LIVING AREASLARGE BACKYARDLOCAL PARKSEASY ACCESS TO HIGHWAYS

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 4-bed/2.0-bath single-family listed at $241k.

Deal economics

  • At list price, monthly cash flow is $67 ($801/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 $226k (6.4% below list).
  • Recommended offer: $212k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% vs local median 5.1% in Stonecrest — 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Henry County (rural): math 24% / reading 33% proficiency, ranked #89 of 174 in GA (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.5%/yr); 569 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,989 units permitted in Henry County in 2024 (92 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.
  • Henry 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 336 days — a 12% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 14y ago; this cycle's ask is 14035% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 27% 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 $212,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 336 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
6.63%
Cash-on-cash
1.19%
DSCR
1.05
GRM
8.9

CMA / ARV

ARV (median comp)
$304,075
List price
$241,000
Delta
-20.74%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
310 Pleasant Grove Rd 0.54mi 3/2.0 (-1) 1,914 (+1%) 5mo $268,000 $140 64
128 Kelleytown Woods Dr 0.37mi 4/2.0 2,043 (+8%) 9mo $335,000 $164 62
205 Silver Creek Ln 0.74mi 3/2.0 (-1) 1,872 (-1%) 0mo $283,100 $151 59
148 Asa Moseley Rd 0.48mi 4/2.5 2,074 (+10%) 1mo $385,000 $186 58
260 Pleasant Grove Cir 0.24mi 5/3.0 (+1) 2,057 (+9%) 9mo $280,000 $136 58
315 Pleasant Grove Rd 0.50mi 3/1.0 (-1) 1,857 (-2%) 9mo $180,000 $97 57
161 Pleasant Grove Rd 0.32mi 3/2.0 (-1) 2,122 (+12%) 12mo $370,000 $174 50
1034 Landmark Dr 0.51mi 3/2.0 (-1) 1,773 (-6%) 18mo $339,000 $191 45
154 Asa Moseley Rd 0.53mi 3/2.0 (-1) 1,753 (-7%) 16mo $249,000 $142 45

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 · 1.52% rent growth · sell at horizon

5-year hold
IRR
-16.1%
Equity multiple
0.44×
Total profit
$-38,047
Equity at exit
$35,934
10-year hold
IRR
-10.6%
Equity multiple
0.40×
Total profit
$-40,581
Equity at exit
$20,837

Cash invested: $67,480 (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 30252

Home prices YoY
-31.4%
Rents YoY
1.5%
Active inventory
569
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,256 high interval (Pro) →
Mortgage (P&I)
$1,264
Tax from tax record
$352 /mo · $4,218/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$67

Break-even live

Break-even rent $2,172
Max offer price $241,000
Occupancy floor 92%

Sensitivity live

Price -10% $203 -5% $135 +0% $67 +5% $-1 +10% $-70
Rent -10% $-111 -5% $-22 +0% $67 +5% $156 +10% $245
Rate -1.0pp $188 -0.5pp $128 base $67 +0.5pp $4 +1.0pp $-59

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
$60,250
Closing costs
$7,230
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1206 Catalina Pkwy McDonough, GA 3.0 2.0 1544 $1,879 $1.22 44d 1 0.14mi
103 Ashtonbrook Dr McDonough, GA 4.0 2.5 2070 $2,071 $1.00 25d 1 0.45mi
290 Pleasant Grove Rd McDonough, GA 3.0 2.0 1364 $1,296 $0.95 16d 1 0.51mi
290 Pleasant Grove Rd McDonough, GA 3.0 2.0 1364 $1,296 $0.95 12d 1 0.51mi
105 Bradford Pl Stockbridge, GA 4.0 2.5 2172 $2,250 $1.04 0d 1 1.04mi
301 Wade Meadow Ct McDonough, GA 3.0–4.0 2.5 2236 $2,805 $1.25 0d 1 1.06mi

Listing history 50 events

  1. 2026-06-18
    price $241,000 Active 336 DOM
  2. 2026-06-18
    days on market $248,000 Active 336 DOM
  3. 2026-06-17
    days on market $248,000 Active 335 DOM
  4. 2026-06-16
    days on market $248,000 Active 334 DOM
  5. 2026-06-15
    days on market $248,000 Active 333 DOM
  6. 2026-06-13
    days on market $248,000 Active 331 DOM
  7. 2026-06-09
    days on market $248,000 Active 327 DOM
  8. 2026-06-08
    days on market $248,000 Active 326 DOM
  9. 2026-06-07
    days on market $248,000 Active 325 DOM
  10. 2026-06-04
    days on market $248,000 Active 322 DOM
  11. 2026-06-03
    days on market $248,000 Active 321 DOM
  12. 2026-06-02
    days on market $248,000 Active 320 DOM
  13. 2026-06-01
    days on market $248,000 Active 319 DOM
  14. 2026-05-31
    days on market $248,000 Active 318 DOM
  15. 2026-05-13
    status Back On Market 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  16. 2026-05-13
    status Active 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  17. 2026-04-29
    status Under Contract 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  18. 2026-04-29
    status Pending 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  19. 2026-03-20
    price $248,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  20. 2026-03-20
    price $248,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  21. 2026-02-13
    price $251,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  22. 2026-02-13
    price $251,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  23. 2026-01-15
    historical $1,621
  24. 2026-01-13
    price $1,621
  25. 2026-01-09
    price $1,610
  26. 2026-01-04
    price $1,650
  27. 2025-12-05
    price $253,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  28. 2025-12-05
    price $253,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  29. 2025-12-05
    listed $1,705
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  30. 2025-11-07
    status Back On Market 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  31. 2025-11-07
    status Active 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  32. 2025-10-18
    status Pending 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  33. 2025-10-07
    historical Active Under Contract 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  34. 2025-10-07
    historical Active Under Contract 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  35. 2025-09-19
    price $258,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  36. 2025-09-19
    price $258,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  37. 2025-09-05
    price $263,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  38. 2025-09-05
    price $263,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  39. 2025-08-22
    price $266,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  40. 2025-08-22
    price $266,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  41. 2025-08-08
    price $269,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  42. 2025-08-08
    price $269,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  43. 2025-07-25
    price $272,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  44. 2025-07-25
    price $272,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  45. 2025-07-11
    price $278,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  46. 2025-07-11
    price $278,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  47. 2025-06-27
    price $290,000 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  48. 2025-06-27
    price $290,000 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  49. 2025-06-12
    listed $305,000 New 702-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

  50. 2025-06-12
    listed $305,000 Active 713-char remark
    Show marketing remark (713 chars)

    Welcome to this charming two-story home nestled on a quiet cul-de-sac in McDonough’s sought-after community. Featuring a spacious layout with multiple living areas, this home offers flexibility for entertaining, relaxing, or working from home. The generous bedroom sizes and thoughtful floor plan provide a comfortable lifestyle for families or roommates alike. A large backyard offers a peaceful retreat with plenty of room for outdoor activities or gardening. Conveniently located near local parks, shopping, and dining, with easy access to major highways for commuters. This home presents great value and potential for buyers looking to personalize and make it their own. Cash & Conventional Only.

ⓘ 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
$4,218 · $352/mo
Projected year-2 tax
$4,218 · $352/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 5/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$27,076
− Mortgage interest
−$13,500
− Property taxes
−$4,218
− Insurance
−$1,205
− Repairs & maintenance
−$2,166
− Management
−$2,166
− Depreciation
−$7,011
Taxable loss
−$3,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$766
After-tax cash flow
$1,567/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
Henry County
NCES district ID
1302820
Math proficiency
24% ▼ -9.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$62,594
Composite
26.13/100
National rank
#7279
State rank
#89 of 174 in GA

Livability — Stonecrest

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Henry County · 316,359 people
City population
106,165
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
49,554
Household income
$100,770
Rent vs Own
10.5% rent · 89.5% own
Severe rent burden
343.0

Population outlook (Henry County) Hauer SSP2

Today (2025)
249,041 people
By 2030
264,369 · +6.2%
By 2040
294,459 · +18.2%
By 2050
322,249 · +29.4%
By 2075
392,310 · +57.5%
By 2100
437,836 · +75.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 48% Black 36% Two or more races 11% Hispanic / Latino 7% Asian 2%
Hispanic origin (detail)
Mexican 1% Puerto Rican 4%
Common ancestry
Hispanic 2% Slovak 1% Italian 1%
Foreign-born
7% · Canada, Vietnam, South Korea
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% Vietnamese 1%

Political lean MEDSL · Henry

2024 margin
Strong D (+29.7) · D 64.5% · R 34.9%
2008→2024 swing
+37.1pp toward D · 2008: -7.5pp · 2024: 29.7pp
All cycles
2024: D+29.7 2020: D+20.5 2016: D+4.3 2012: R+3.2 2008: R+7.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -94.97%
Current HPI
207.2801
Rent YoY
▲ 1.52%
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

-69.4% since first listed
56 events — show timeline
  • 2026-05-13 Relisted GAMLS
  • 2026-05-13 Relisted FMLS
  • 2026-04-29 Pending GAMLS
  • 2026-04-29 Pending FMLS
  • 2026-03-20 Price Changed $248,000 GAMLS
  • 2026-03-20 Price Changed $248,000 FMLS
  • 2026-02-13 Price Changed $251,000 GAMLS
  • 2026-02-13 Price Changed $251,000 FMLS
  • 2026-01-15 Rental Removed $1,621 RENTLY
  • 2026-01-13 Price Changed $1,621 RENTLY
  • 2026-01-09 Price Changed $1,610 RENTLY
  • 2026-01-04 Price Changed $1,650 RENTLY
  • 2025-12-05 Price Changed $253,000 GAMLS
  • 2025-12-05 Price Changed $253,000 FMLS
  • 2025-12-05 Listed for Rent $1,705 RENTLY
  • 2025-11-07 Relisted GAMLS
  • 2025-11-07 Relisted FMLS
  • 2025-10-18 Pending FMLS
  • 2025-10-07 Contingent GAMLS
  • 2025-10-07 Contingent FMLS
  • 2025-09-19 Price Changed $258,000 GAMLS
  • 2025-09-19 Price Changed $258,000 FMLS
  • 2025-09-05 Price Changed $263,000 GAMLS
  • 2025-09-05 Price Changed $263,000 FMLS
  • 2025-08-22 Price Changed $266,000 GAMLS
  • 2025-08-22 Price Changed $266,000 FMLS
  • 2025-08-08 Price Changed $269,000 GAMLS
  • 2025-08-08 Price Changed $269,000 FMLS
  • 2025-07-25 Price Changed $272,000 GAMLS
  • 2025-07-25 Price Changed $272,000 FMLS
  • 2025-07-11 Price Changed $278,000 GAMLS
  • 2025-07-11 Price Changed $278,000 FMLS
  • 2025-06-27 Price Changed $290,000 GAMLS
  • 2025-06-27 Price Changed $290,000 FMLS
  • 2025-06-12 Listed $305,000 FMLS
  • 2025-06-12 Listed $305,000 GAMLS
  • 2017-12-19 Sold (Public Records) $9,972,100 Public Records
  • 2014-07-11 Price Changed $112,700 GAMLS
  • 2014-07-08 Sold (Public Records) $112,700 Public Records
  • 2014-06-26 Sold (MLS) $112,700 GAMLS
  • 2014-06-10 Price Changed $124,900 GAMLS
  • 2014-06-10 Listing Removed GAMLS
  • 2014-06-04 Listed $124,900 GAMLS
  • 2014-05-31 Listing Removed GAMLS
  • 2014-05-31 Price Changed $124,900 GAMLS
  • 2014-04-14 Listed $129,900 GAMLS
  • 2013-11-15 Price Changed $46,200 GAMLS
  • 2013-06-27 Sold (Public Records) $52,000 Public Records
  • 2013-05-21 Sold (MLS) $51,901 GAMLS
  • 2013-03-28 Pending GAMLS
  • 2013-03-28 Price Changed $51,901 GAMLS
  • 2013-03-26 Price Changed $46,200 GAMLS
  • 2013-03-22 Price Changed $54,100 GAMLS
  • 2012-12-14 Listed $91,700 GAMLS
  • 2004-10-26 Sold (Public Records) $125,000 Public Records
  • 2000-12-01 Sold (Public Records) $810,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $4,218 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…