🏗️ New Construction
3646 Nevins Way · Decatur, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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).
- Cash flow +7.9/30.0
- ARV discount +7.5/15.0
- Schools +5.9/10.0
- Condition / age +4.8/5.0
- Livability +4.2/5.0
- Rent growth +3.0/5.0
- 1% rule +2.4/10.0
- DSCR +2.0/10.0
- Appreciation +0.0/10.0
$339,820
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
The Stratford plan is a stunning example of modern design and comfort, featuring 3 bedrooms and 2.5 bathrooms. This open-concept layout includes RevWood flooring throughout the main level, creating a warm and inviting atmosphere. Enjoy outdoor living on the rear patio, and benefit from the convenience of a front-entry two-car garage. The chef-inspired kitchen is a focal point, offering a large island with quartz countertops and stainless-steel appliances, perfect for cooking and entertaining. The upstairs layout is thoughtfully designed for privacy, with secondary bedrooms at the front of the home, sharing a Jack and Jill bathroom. The sprawling primary suite, located at the rear of the home, provides a serene retreat with views of the backyard.
Key facts
- Quartz countertops
- Revwood flooring
- Large island
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $340k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-450 ($-5k/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 $313k (7.9% below list).
- Recommended offer: $299k (12.0% below list) — sets the bar for market timing.
- Cap rate 5.0% vs local median 4.1% in Decatur — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 85/100 on livability (#4 in GA, #538 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
- City Schools Of Decatur (suburban): math 64% / reading 70% proficiency, ranked #2 of 174 in GA (top 1%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
- Zoned schools: Clairemont Elementary School (207 students, 30% FRL); Beacon Hill Middle School (math 58% / reading 68%, grade B+, #32 of 470 statewide, top 7%, 1,323 students, 13% FRL); Decatur High School (math 47% / reading 64%, grade C, #19 of 424 statewide, top 4%, 1,853 students, 12% FRL) — zoned schools at 19% FRL track the district average.
- Market conditions: Rents rising (+2.2%/yr); 426 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 30d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
- At $3,130/mo this rent would consume 59% of the median local household income ($64k/yr) (locally 23% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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 158 days — a 12% lower offer ($299k) is reasonable based on typical stale-listing flexibility.
- 3 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.74% ✗
- Cap rate
- 5.02%
- Cash-on-cash
- -4.56%
- DSCR
- 0.80
- GRM
- 11.3
CMA / ARV
- ARV (median comp)
- $422,841
- List price
- $339,820
- Delta
- -14.86%
- 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 |
|---|---|---|---|---|---|---|---|
| 3642 Nevins Way #5 | 0.00mi | 3/2.5 | 1,910 (-2%) | 3mo | $385,910 | $202 | 95 |
| 3562 Birdstone Dr | 0.00mi | 3/2.5 | 2,008 (+3%) | 3mo | $438,000 | $218 | 92 |
| 201 W Ponce De Leon Ave #702 | 0.18mi | 3/3.0 | 1,927 (-1%) | 3mo | $785,000 | $407 | 86 |
| 201 W Ponce De Leon Ave #502 | 0.18mi | 3/3.0 | 1,904 (-2%) | 2mo | $820,000 | $431 | 84 |
| 225 E Ponce De Leon Ave #202 | 0.13mi | 3/2.5 | 2,098 (+8%) | 7mo | $560,000 | $267 | 75 |
| 201 W Ponce De Leon Ave #402 | 0.18mi | 3/3.0 | 1,904 (-2%) | 14mo | $862,500 | $453 | 74 |
| 417 Clairemont Ave #115 | 0.33mi | 2/2.5 (-1) | 1,966 (+1%) | 8mo | $725,000 | $369 | 72 |
| 237 Sycamore Pl | 0.40mi | 3/3.5 | 2,027 (+4%) | 3mo | $845,000 | $417 | 68 |
| 249 Sycamore Pl | 0.40mi | 2/2.5 (-1) | 1,852 (-5%) | 14mo | $563,930 | $304 | 57 |
| 6 Westchester Sq | 0.75mi | 2/2.5 (-1) | 1,973 (+1%) | 5mo | $435,000 | $220 | 53 |
| 629 Pinetree Dr | 0.58mi | 2/3.0 (-1) | 2,094 (+8%) | 15mo | $735,000 | $351 | 40 |
| 232 Adair St | 0.68mi | 2/2.5 (-1) | 1,664 (-14%) | 1mo | $450,000 | $270 | 38 |
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 · 2.18% rent growth · sell at horizon
- IRR
- -24.9%
- Equity multiple
- 0.16×
- Total profit
- $-99,679
- Equity at exit
- $63,047
- IRR
- -23.3%
- Equity multiple
- -0.13×
- Total profit
- $-133,832
- Equity at exit
- $36,560
Cash invested: $118,395 (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
Active competition Active MLS
- For sale now
- 10 active · 9 under contract
- Months of supply
- 3.0 mo (33%/mo absorbed)
- Median asking
- $547,000 ($276/sqft)
- Median days on market
- 57 d
- This list price
- 10% of active listings are priced below it
- ARV vs active asking
- -21.2% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30034
- Home prices YoY
- -27.4%
- Rents YoY
- 2.2%
- Active inventory
- 426
- Price-to-rent
- 9.0×
Monthly cashflow live
- Estimated rent
- $3,130 high interval (Pro) →
- Mortgage (P&I)
- −$2,217
- Tax est. 1.5%
- −$529 /mo · $6,343/yr
- Insurance
- −$176
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$657
- Net cashflow
- $-450
Break-even live
Sensitivity live
| Price | -10% $-158 | -5% $-304 | +0% $-450 | +5% $-596 | +10% $-742 |
|---|---|---|---|---|---|
| Rent | -10% $-697 | -5% $-573 | +0% $-450 | +5% $-326 | +10% $-203 |
| Rate | -1.0pp $-237 | -0.5pp $-342 | base $-450 | +0.5pp $-559 | +1.0pp $-671 |
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
- $105,710
- Closing costs
- $12,685
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 122 W Trinity Pl Decatur, GA | 2.0 | 1.0–2.0 | 933 | $3,118 | $3.34 | 0d | 17 | 0.13mi |
| 201 W Ponce de Leon Ave #702 Decatur, GA | 3.0 | 3.0 | 1927 | $3,950 | $2.05 | 73d | 1 | 0.19mi |
| 155 Clairemont Ave Decatur, GA | 1.0–3.0 | 1.5–2.5 | 1154 | $3,646 | $3.16 | 4d | 8 | 0.21mi |
| 245 E Trinity Pl Decatur, GA | 2.0 | 1.0–2.0 | 894 | $2,716 | $3.04 | 0d | 18 | 0.27mi |
| 220 Ponce De Leon Pl Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1022 | $3,531 | $3.45 | 1d | 10 | 0.31mi |
| 152 Ponce de Leon Ct Decatur, GA | 3.0 | 1.0 | 1250 | $4,000 | $3.20 | 4d | 1 | 0.33mi |
| 231 Montgomery St Decatur, GA | 3.0 | 2.0 | 1702 | $4,250 | $2.50 | 46d | 1 | 0.35mi |
| 510 E Ponce de Leon Ave Unit N Decatur, GA | 3.0 | 2.5 | 1632 | $3,295 | $2.02 | 12d | 1 | 0.39mi |
| 417 E College Ave #201 Decatur, GA | 3.0 | 2.5 | 1515 | $2,995 | $1.98 | 46d | 1 | 0.44mi |
| 544 E Ponce de Leon Ave Decatur, GA | 2.0 | 1.0 | 1350 | $1,945 | $1.44 | 0d | 1 | 0.46mi |
| 544 E Ponce de Leon Ave Decatur, GA | 2.0 | 1.0 | 1350 | $2,275 | $1.69 | 38d | 1 | 0.46mi |
| 124 Coventry Rd Decatur, GA | 4.0 | 3.0 | 2235 | $5,500 | $2.46 | 62d | 1 | 0.55mi |
| 132 Garden Ln Decatur, GA | 4.0 | 2.0 | 2199 | $3,500 | $1.59 | 53d | 1 | 0.66mi |
| 132 Garden Ln Decatur, GA | 4.0 | 2.0 | 2199 | $3,800 | $1.73 | 68d | 1 | 0.66mi |
| 715 E College Ave Decatur, GA | 3.0 | 1.0–2.0 | 1053 | $4,259 | $4.04 | 2d | 296 | 0.69mi |
| 1041 Atlanta Ave #4 Decatur, GA | 3.0 | 3.5 | 2368 | $3,500 | $1.48 | 73d | 1 | 0.74mi |
| 1041 Atlanta Ave Decatur, GA | 3.0 | 4.0 | 2378 | $3,500 | $1.47 | 70d | 1 | 0.74mi |
| 230 New St #1204 Decatur, GA | 2.0 | 2.5 | 1504 | $2,900 | $1.93 | 66d | 1 | 0.75mi |
| 230 New St #1304 Decatur, GA | 2.0 | 2.5 | 1553 | $2,795 | $1.80 | 4d | 1 | 0.75mi |
| 425 Ansley St Decatur, GA | 2.0 | 2.5 | 1400 | $2,250 | $1.61 | 27d | 1 | 0.78mi |
| 1033 Scott Blvd Decatur, GA | 3.0 | 2.0 | 1901 | $3,195 | $1.68 | 30d | 1 | 0.83mi |
| 2641 E College Ave Decatur, GA | 3.0 | 1.0–2.0 | 1012 | $3,123 | $3.08 | 0d | 24 | 0.85mi |
| 1117 Scott Blvd Decatur, GA | 3.0 | 2.5 | 1452 | $3,000 | $2.07 | 93d | 1 | 0.91mi |
| 2700 E College Ave Decatur, GA | 1.0–2.0 | 1.0–2.0 | 959 | $2,555 | $2.66 | 2d | 25 | 0.99mi |
| 765 N Parkwood Rd Decatur, GA | 3.0 | 2.5 | 1459 | $3,200 | $2.19 | 73d | 1 | 1.02mi |
| 204 Cambridge Ave Decatur, GA | 4.0 | 3.0 | 2623 | $5,995 | $2.29 | 38d | 1 | 1.02mi |
| 2740 E College Ave Decatur, GA | 2.0 | 1.0–2.0 | 938 | $2,321 | $2.47 | 2d | 24 | 1.05mi |
| 2415 Charleston Oaks Ln Unit 2415 Decatur, GA | 2.0 | 1.5 | 1470 | $2,850 | $1.94 | 62d | 1 | 1.09mi |
| 2413 Charleston Oaks Ln Unit 2413 Decatur, GA | 2.0 | 1.5 | 1400 | $2,750 | $1.96 | 62d | 1 | 1.09mi |
| 100 Grayson Pl Decatur, GA | 1.0–2.0 | 1.0–2.0 | 930 | $2,253 | $2.42 | 2d | 11 | 1.11mi |
| 841 Artwood Rd NE Unit 841 Atlanta, GA | 3.0 | 2.0 | 1500 | $2,995 | $2.00 | 3d | 1 | 1.14mi |
| 841 Artwood Rd NE Unit Oasis Atlanta, GA | 3.0 | 2.0 | 1500 | $2,795 | $1.86 | 93d | 1 | 1.15mi |
| 843 Artwood Rd NE Unit A Atlanta, GA | 2.0 | 2.0 | 2000 | $2,295 | $1.15 | 93d | 1 | 1.15mi |
| 2085 Powell Ln Decatur, GA | 2.0–3.0 | 1.0–2.0 | 1152 | $2,250 | $1.95 | 3d | 6 | 1.21mi |
| 2812 Craigie Ave Unit B Decatur, GA | 2.0 | 1.0 | 1400 | $1,445 | $1.03 | 30d | 1 | 1.26mi |
| 923 S Candler St Decatur, GA | 4.0 | 2.0 | 2236 | $4,300 | $1.92 | 1d | 1 | 1.29mi |
| 923 S Candler St Decatur, GA | 4.0 | 2.0 | 2236 | $4,300 | $1.92 | 16d | 1 | 1.29mi |
| 2447 N Decatur Rd Decatur, GA | 3.0 | 1.5 | 1323 | $2,600 | $1.97 | 93d | 1 | 1.29mi |
| 10 Rimington Ln Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1057 | $1,981 | $1.87 | 1d | 13 | 1.32mi |
| 911 Katie Kerr Dr Decatur, GA | 3.0 | 3.0 | 1873 | $3,750 | $2.00 | 73d | 1 | 1.33mi |
Property features AI
Finance
- Other
- Part of a multi-family development with 67 units planned
- HOA & community
- Homeowners association with $100 monthly feeAssociation fee covers insurance, grounds maintenance, reserve fund and securityCommunity features include sidewalks and street lights
Exterior
- Parking
- Two parking spaces totalAttached garage with garage door opener (garage faces rear/side)
- Security
- Association includes security
- Utilities
- Public waterPublic sewerElectric service availableCable and phone availableUnderground utilities
- Home design
- Three or more levelsNew constructionBrick-front and other exterior materialsSlab foundationFee simple ownershipComposition roofWindows listed as energy-efficient
- Construction
- Built with brick front and other materialsComposition roofSlab foundation
- Exterior features
- DeckCity-street frontage on asphalt roadSidewalks and street lights in the community
Interior
- Kitchen
- Kitchen islandPantryStone countertopsDishwasherMicrowaveDisposal
- Bedrooms
- Oversized master bedroomRoommate floor planThree bedrooms on the upper level
- Flooring
- CarpetCeramic tileVinyl
- Bathrooms
- Two full bathroomsOne half bathroomMaster bath with separate his-and-hers vanities and separate tub and shower
- Heating & cooling
- Electric forced-air heatingCentral electric air conditioning
- Interior features
- Double vanityEntrance foyer9-ft ceilings on main, upper and lower levelsLow-flow plumbing fixturesWalk-in closetsDouble-pane insulated windows1 common wall
- Laundry & utility
- Laundry room located on upper levelElectric water heater
Listing history 50 events
-
2026-08-08days on market $339,820 Active 158 DOM
-
2026-08-06days on market $339,820 Active 156 DOM
-
2026-08-05days on market $339,820 Active 155 DOM
-
2026-08-04days on market $339,820 Active 154 DOM
-
2026-08-03days on market $339,820 Active 153 DOM
-
2026-07-31days on market $339,820 Active 150 DOM
-
2026-07-30days on market $339,820 Active 148 DOM
-
2026-07-28days on market $339,820 Active 27 DOM
-
2026-07-26days on market $339,820 Active 25 DOM
-
2026-07-24days on market $339,820 Active 23 DOM
-
2026-07-23days on market $339,820 Active 22 DOM
-
2026-07-22days on market $339,820 Active 21 DOM
-
2026-07-21days on market $339,820 Active 20 DOM
-
2026-07-20days on market $339,820 Active 19 DOM
-
2026-07-18days on market $339,820 Active 17 DOM
-
2026-07-18days on market $339,820 Active 16 DOM
-
2026-07-16days on market $339,820 Active 15 DOM
-
2026-07-15pricedays on market $339,820 Active 14 DOM
-
2026-07-14days on market $348,990 Active 13 DOM
-
2026-07-13days on market $348,990 Active 12 DOM
-
2026-07-13days on market $348,990 Active 11 DOM
-
2026-07-11days on market $348,990 Active 10 DOM
-
2026-07-10days on market $348,990 Active 9 DOM
-
2026-07-09days on market $348,990 Active 8 DOM
-
2026-07-07days on market $348,990 Active 6 DOM
-
2026-07-06days on market $348,990 Active 5 DOM
-
2026-07-06days on market $348,990 Active 4 DOM
-
2026-07-05days on market $348,990 Active 3 DOM
-
2026-07-03days on market $348,990 Active 2 DOM
-
2026-07-02days on market $348,990 Active 1 DOM
-
2026-07-01pricedays on market $348,990 Active 146 DOM
-
2026-06-30days on market $359,990 Active 144 DOM
-
2026-06-29days on market $359,990 Active 143 DOM
-
2026-06-28days on market $359,990 Active 142 DOM
Show marketing remark (755 chars)
The Stratford plan is a stunning example of modern design and comfort, featuring 3 bedrooms and 2.5 bathrooms. This open-concept layout includes RevWood flooring throughout the main level, creating a warm and inviting atmosphere. Enjoy outdoor living on the rear patio, and benefit from the convenience of a front-entry two-car garage. The chef-inspired kitchen is a focal point, offering a large island with quartz countertops and stainless-steel appliances, perfect for cooking and entertaining. The upstairs layout is thoughtfully designed for privacy, with secondary bedrooms at the front of the home, sharing a Jack and Jill bathroom. The sprawling primary suite, located at the rear of the home, provides a serene retreat with views of the backyard.
-
2026-06-27days on market $359,990 Active 141 DOM
Show marketing remark (1274 chars)
GPS: 471 Harvest Drive Decatur Ga 30034. Something truly special is coming to Decatur - Harvest Park by D.R. Horton is a refined new townhome enclave created for those who want space, sophistication, and simplicity - all in one beautifully designed community. Large, Luxury Living....4 side brick, chef quartz kitchen, smooth lighting, tile bath splash, massive primary suite. The expansive residences offer just under 2,000 square feet, delivering the comfort and presence of a single-family home with the convenience of maintenance-free townhome living. It's the best of both worlds - generous space without the upkeep. Conveniently situated minutes from Publix (3 min), Kroger (4 min), Gresham Park (15 min), Kirkwood (15 min), Arabian Mountain walking trails (16 min), Downtown Atlanta (19 min) and FIFA WORLD CUP -Mercedes-Benz Stadium. Townhome features 3-4 bedrooms and 2.5 bathrooms, loft options and a chef-inspired kitchen, and an open-concept layout ideal for everyday living and entertaining. Some of the largest floor plans in the area, low HOA fees, down payment assistance is available, lowest fixed-rate loan opportunities, and multiple community options to choose from close to the city. Limited inventory available. Please use GPS directions for location.
-
2026-06-26days on market $359,990 Active 140 DOM
-
2026-06-24days on market $359,990 Active 138 DOM
-
2026-06-22days on market $359,990 Active 136 DOM
-
2026-06-21days on market $359,990 Active 135 DOM
-
2026-06-18days on market $359,990 Active 132 DOM
-
2026-06-17days on market $359,990 Active 131 DOM
-
2026-06-16days on market $359,990 Active 130 DOM
-
2026-06-15days on market $359,990 Active 129 DOM
-
2026-06-13days on market $359,990 Active 127 DOM
-
2026-06-09days on market $359,990 Active 123 DOM
-
2026-06-08days on market $359,990 Active 122 DOM
-
2026-06-07days on market $359,990 Active 121 DOM
-
2026-06-04days on market $359,990 Active 118 DOM
-
2026-06-03days on market $359,990 Active 117 DOM
-
2026-06-02days on market $359,990 Active 116 DOM
ⓘ 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
- $37,555
- − Mortgage interest
- −$23,686
- − Property taxes
- −$6,343
- − Insurance
- −$2,114
- − Repairs & maintenance
- −$3,004
- − Management
- −$3,004
- − Depreciation
- −$12,301
- Taxable loss
- −$12,897
- Est. tax savings @ 24.0%
- +$3,095
- After-tax cash flow
- $-2,302/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.
Condition & rehab AI · 12 photos
This townhome is in excellent condition with modern finishes and a well-maintained exterior. It's move-in ready and would benefit from minor exterior updates to enhance its curb appeal.
Value-add opportunities
- Both Painting exterior siding — Enhances curb appeal and value ↑
- Both Landscaping improvements — Enhances curb appeal and value ↑
- Both Replace light fixtures — Modernizes and improves energy efficiency ↑
Zoned Schools
Schools (NCES district)
- District
- City Schools Of Decatur
- NCES district ID
- 1301680
- Math proficiency
- 64% ▼ -2.00%
- Reading proficiency
- 70% ▼ -1.00%
- Median HH income
- $77,812
- Composite
- 59.52/100
- National rank
- #919
- State rank
- #2 of 174 in GA
Livability — Decatur
- Score
- 85/100
- State rank
- #4
- US rank
- #538
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Decatur, GA
- County
- Dekalb County · 839,977 people
- City population
- 169,430
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 41,847
- Household income
- $63,517
- Rent vs Own
- Severe rent burden
- 23% of renters
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
- Predominantly Black (90%)
- Race & ethnicity
- Black 90% White 4% Two or more races 3% Hispanic / Latino 2%
- Common ancestry
- Hispanic 1% Lithuanian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 93% English-only · Spanish 2% French/Haitian/Cajun 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
- ▼ -78.92%
- Current HPI
- 209.5638
- Rent YoY
- ▲ 2.18%
- 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
-7.3% since first listed13 events — show timeline
- 2026-07-01 Listed $348,990 FMLS
- 2026-06-28 Price Changed $348,990 Zillow
- 2026-06-27 Price Changed $348,990 GAMLS
- 2026-05-21 Price Changed $359,990 GAMLS
- 2026-05-20 Price Changed $359,990 Zillow
- 2026-04-23 Price Changed $368,990 Zillow
- 2026-03-26 Price Changed $368,990 GAMLS
- 2026-03-10 Price Changed $370,990 GAMLS
- 2026-03-08 Price Changed $370,990 Zillow
- 2026-03-07 Price Changed $369,990 Zillow
- 2026-03-03 Listed $368,990 Zillow
- 2026-02-17 Price Changed $369,990 GAMLS
- 2026-02-05 Listed $376,320 GAMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…