728 Center Hill Ave NW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 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
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Livability +4.2/5.0
- Rent growth +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$95,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
Key facts
- Great lot
- Downtown atlanta
- Parks
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $95k.
Deal economics
- At list price, monthly cash flow is $649 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $95k).
- Recommended offer: $86k (9.0% below list) — sets the bar for market timing.
- Cap rate 14.5% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+3.3%/yr); 732 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k 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.
- At projected returns (-3.0% appreciation + 3.3% rent growth), your $27k cash investment doubles in ~5 years — after that, you're playing with house money.
Negotiation context
- It's been on market 116 days — a 9% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 15y ago; this cycle's ask has dropped $55k (37%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 2.7% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/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 116 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- 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.
- 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
- 1.86% ✓
- Cap rate
- 14.49%
- Cash-on-cash
- 29.26%
- DSCR
- 2.30
- GRM
- 4.5
CMA / ARV
- ARV (median comp)
- $372,299
- List price
- $95,000
- Delta
- -74.48%
- 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 |
|---|---|---|---|---|---|---|---|
| 858 Commodore Dr NW | 0.29mi | 3/1.0 (+1) | 989 (-2%) | 9mo | $195,000 | $197 | 71 |
| 2294 Hill St NW | 0.34mi | 3/2.0 (+1) | 1,040 (+3%) | 2mo | $307,500 | $296 | 68 |
| 477 Center Hill Ave NW | 0.45mi | 3/1.5 (+1) | 1,040 (+3%) | 3mo | $159,600 | $153 | 64 |
| 479 Aberdeen Dr NW | 0.55mi | 3/1.0 (+1) | 964 (-4%) | 3mo | $147,000 | $152 | 59 |
| 2105 Baker Rd NW | 0.53mi | 3/2.0 (+1) | 974 (-3%) | 2mo | $93,000 | $95 | 59 |
| 833 N Grand Ave NW | 0.24mi | 3/2.0 (+1) | 1,082 (+7%) | 11mo | $263,450 | $243 | 58 |
| 546 Hamilton E Holmes Dr NW | 0.62mi | 2/1.0 | 1,084 (+8%) | 6mo | $110,000 | $101 | 54 |
| 648 Ozburn Rd NW | 0.71mi | 3/1.0 (+1) | 1,040 (+3%) | 10mo | $192,000 | $185 | 48 |
| 2598 Elliott St NW | 0.71mi | 3/1.5 (+1) | 960 (-5%) | 5mo | $225,000 | $234 | 48 |
| 1061 5th St NW | 0.75mi | 3/1.0 (+1) | 980 (-3%) | 9mo | $179,900 | $184 | 48 |
| 540 Hamilton E Holmes Dr NW | 0.61mi | 3/1.0 (+1) | 1,140 (+13%) | 3mo | $125,000 | $110 | 42 |
| 2600 NW Baker Rd | 0.70mi | 3/2.0 (+1) | 1,135 (+13%) | 4mo | $122,600 | $108 | 34 |
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 · 3.26% rent growth · sell at horizon
- IRR
- 24.1%
- Equity multiple
- 2.00×
- Total profit
- $26,468
- Equity at exit
- $14,165
- IRR
- 32.1%
- Equity multiple
- 3.95×
- Total profit
- $78,498
- Equity at exit
- $8,214
Cash invested: $26,600 (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 30318
- Rents YoY
- 3.3%
- Active inventory
- 732
- Price-to-rent
- 4.5×
Monthly cashflow live
- Estimated rent
- $1,768 high interval (Pro) →
- Mortgage (P&I)
- −$498
- Tax from tax record
- −$210 /mo · $2,520/yr
- Insurance
- −$40
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$371
- Net cashflow
- $649
Break-even live
Sensitivity live
| Price | -10% $702 | -5% $676 | +0% $649 | +5% $622 | +10% $595 |
|---|---|---|---|---|---|
| Rent | -10% $509 | -5% $579 | +0% $649 | +5% $719 | +10% $788 |
| Rate | -1.0pp $697 | -0.5pp $673 | base $649 | +0.5pp $624 | +1.0pp $599 |
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
- $23,750
- Closing costs
- $2,850
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2364 Cross St NW Atlanta, GA | 3.0 | 1.0 | 1168 | $1,500 | $1.28 | 18d | 1 | 0.14mi |
| 874 Center Hill Ave NW Atlanta, GA | 3.0 | 2.0 | 1176 | $1,695 | $1.44 | 25d | 1 | 0.29mi |
| 838 Ridge Ave NW Atlanta, GA | 3.0 | 2.5 | 1452 | $1,953 | $1.35 | 25d | 1 | 0.29mi |
| 2225 Baker Ter NW Atlanta, GA | 1.0 | 1.0 | 1400 | $820 | $0.59 | 25d | 1 | 0.32mi |
| 848 Ridge Ave NW Unit A Atlanta, GA | 3.0 | 2.5 | 1410 | $1,875 | $1.33 | 25d | 1 | 0.34mi |
| 901 Hall St NW Atlanta, GA | 1.0 | 1.0 | 1143 | $595 | $0.52 | 25d | 1 | 0.34mi |
| 2355 Hill St NW Atlanta, GA | 3.0 | 3.0 | 1320 | $1,700 | $1.29 | 25d | 1 | 0.36mi |
| 556 Church St NW Atlanta, GA | 2.0 | 2.0 | 1432 | $2,200 | $1.54 | 9d | 1 | 0.38mi |
| 929 N Grand Ave NW Atlanta, GA | 3.0 | 2.0 | 1100 | $2,500 | $2.27 | 25d | 1 | 0.39mi |
| 488 Park Valley Dr NW Atlanta, GA | 3.0 | 1.0 | 840 | $2,500 | $2.98 | 25d | 1 | 0.47mi |
| 2705 Lincoln Ct NW Atlanta, GA | 3.0 | 2.0 | 1134 | $2,050 | $1.81 | 19d | 1 | 0.47mi |
| 646 Robert St NW Atlanta, GA | 3.0 | 2.0 | 1374 | $2,400 | $1.75 | 20d | 1 | 0.52mi |
| 2662 Hood Ave NW Atlanta, GA | 3.0 | 2.0 | 1450 | $2,000 | $1.38 | 25d | 1 | 0.53mi |
| 624 Robert St NW Atlanta, GA | 3.0 | 2.0 | 1221 | $3,000 | $2.46 | 25d | 1 | 0.53mi |
| 2060 Baker Rd NW Atlanta, GA | 2.0 | 2.0 | 1436 | $2,100 | $1.46 | 5d | 1 | 0.62mi |
| 714 Emily Pl NW Atlanta, GA | 3.0 | 2.0 | 1492 | $2,700 | $1.81 | 4d | 1 | 0.66mi |
| 1958 Maywood Pl NW Atlanta, GA | 2.0 | 1.0 | 829 | $1,425 | $1.72 | 6d | 1 | 0.71mi |
| 2059 Detroit Ave NW Atlanta, GA | 2.0 | 1.0 | 750 | $1,340 | $1.79 | 23d | 1 | 0.74mi |
| 518 Pelton Pl NW Atlanta, GA | 1.0 | 1.0 | 1036 | $750 | $0.72 | 25d | 1 | 0.76mi |
| 1006 Hightower Rd NW Atlanta, GA | 3.0 | 2.0 | 1320 | $2,065 | $1.56 | 15d | 1 | 0.77mi |
| 2740 Oldknow Dr NW Unit A Atlanta, GA | 2.0 | 2.0 | 1100 | $2,050 | $1.86 | 25d | 1 | 0.81mi |
| 511 Emily Pl NW Atlanta, GA | 3.0 | 1.0 | 1101 | $1,745 | $1.58 | 25d | 1 | 0.84mi |
| 2762 Oldknow Dr NW Atlanta, GA | 2.0 | 1.0 | 880 | $1,600 | $1.82 | 25d | 1 | 0.85mi |
| 1110 Cato St NW Atlanta, GA | 3.0 | 1.0 | 1050 | $1,400 | $1.33 | 25d | 1 | 0.85mi |
| 2284 Alvin Dr NW Unit B 1 Atlanta, GA | 3.0 | 1.0 | 875 | $1,025 | $1.17 | 0d | 1 | 0.88mi |
| 2284 Alvin Dr NW Unit B 1 Atlanta, GA | 3.0 | 1.0 | 875 | $1,025 | $1.17 | 4d | 1 | 0.88mi |
| 2284 Alvin Dr NW Unit D Atlanta, GA | 2.0 | 1.0 | 868 | $995 | $1.15 | 4d | 1 | 0.88mi |
| 2284 Alvin Dr NW Unit D Atlanta, GA | 2.0 | 1.0 | 868 | $995 | $1.15 | 0d | 1 | 0.88mi |
| 2732 Baker Ridge Dr NW Atlanta, GA | 3.0 | 1.5 | 1322 | $1,750 | $1.32 | 25d | 1 | 0.90mi |
| 1948 Detroit Ave NW Unit A Atlanta, GA | 3.0 | 2.5 | 1205 | $1,900 | $1.58 | 25d | 1 | 0.95mi |
| 1894 North Ave NW Atlanta, GA | 2.0 | 1.5 | 1098 | $1,995 | $1.82 | 25d | 1 | 0.96mi |
| 2557 Hightower Ct NW Atlanta, GA | 1.0 | 1.0 | 1000 | $650 | $0.65 | 25d | 1 | 0.97mi |
| 2199 Tiger Flowers Dr NW Atlanta, GA | 3.0 | 1.0 | 936 | $1,325 | $1.42 | 25d | 1 | 0.99mi |
| 1123 Jones Ave NW Atlanta, GA | 1.0 | 1.0 | 1300 | $495 | $0.38 | 25d | 1 | 1.01mi |
| 2431 Saint Paul Ave NW Atlanta, GA | 3.0 | 2.0 | 1134 | $2,045 | $1.80 | 3d | 1 | 1.07mi |
| 687 S Evelyn Pl NW Atlanta, GA | 3.0 | 2.5 | 1200 | $1,943 | $1.62 | 0d | 1 | 1.07mi |
| 340 Dixie Hills Cir NW Unit C1 Atlanta, GA | 2.0 | 1.0 | 775 | $1,099 | $1.42 | 25d | 1 | 1.10mi |
| 1916 Joseph E. Boone Blvd NW Unit B Atlanta, GA | 2.0 | 1.0 | 1000 | $1,195 | $1.20 | 25d | 1 | 1.11mi |
| 1916 Joseph E. Boone Blvd NW Unit A Atlanta, GA | 3.0 | 1.0 | 1100 | $1,550 | $1.41 | 22d | 1 | 1.11mi |
| 273 Wadley St NW Atlanta, GA | 3.0 | 2.0 | 1406 | $1,990 | $1.42 | 25d | 1 | 1.13mi |
Listing history 29 events
-
2026-06-21days on market $95,000 Active 116 DOM
-
2026-06-18days on market $95,000 Active 113 DOM
-
2026-06-17days on market $95,000 Active 112 DOM
-
2026-06-16days on market $95,000 Active 111 DOM
-
2026-06-15days on market $95,000 Active 110 DOM
-
2026-06-13days on market $95,000 Active 108 DOM
-
2026-06-13days on market $95,000 Active 107 DOM
-
2026-06-09days on market $95,000 Active 104 DOM
-
2026-06-08days on market $95,000 Active 103 DOM
-
2026-06-07days on market $95,000 Active 102 DOM
-
2026-06-04days on market $95,000 Active 99 DOM
-
2026-06-03days on market $95,000 Active 98 DOM
-
2026-06-02days on market $95,000 Active 97 DOM
-
2026-06-02price $95,000 Active 96 DOM
-
2026-06-01days on market $100,000 Active 96 DOM
-
2026-05-31days on market $100,000 Active 95 DOM
-
2026-05-07price $100,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-05-07price $100,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-04-20price $105,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-04-20price $105,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-03-26price $110,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-03-26price $110,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-03-04price $130,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-03-04price $130,000 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-02-25$149,900 New 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2026-02-25$149,900 Active 566-char remark
Show marketing remark (566 chars)
Calling All Investors/Rehabber's/Builders. Larger Square Footage then what Tax Records state. Addition on back was added at an unknown time by previous owners and was in a fire at some point. Multiple Bedrooms and Bathrooms throughout. Great Lot. Multiple New Construction homes in the neighborhood along with Rehabbed Homes. This home is a True blank Canvas to create what you would like! Located Close to Bellwood Quarry Development, Parks, Grove Park (Atlanta Belt Line), Downtown Atlanta and More. Property is Sold as is and where is. No disclosures from Seller.
-
2011-10-21historical
-
2011-06-21price $69,000
-
2011-04-25$89,000 Active
ⓘ 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
- $2,520 · $210/mo
- Projected year-2 tax
- $2,520 · $210/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 2/10 Low
- Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
- $21,212
- − Mortgage interest
- −$5,321
- − Property taxes
- −$2,520
- − Insurance
- −$475
- − Repairs & maintenance
- −$1,697
- − Management
- −$1,697
- − Depreciation
- −$2,764
- Taxable income
- $6,738
- Est. tax owed @ 24.0%
- −$1,617
- After-tax cash flow
- $6,167/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 59,609
- Household income
- $83,116
- Rent vs Own
- Severe rent burden
- 4182.0
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
- Diverse neighborhood (Simpson 0.63)
- Race & ethnicity
- Black 49% White 35% Hispanic / Latino 7% Two or more races 6% Asian 5%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 1%
- Common ancestry
- Lithuanian 2% Slovak 2% Romanian 1%
- Foreign-born
- 8% · Canada, China, South Korea
- Languages at home
- 88% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 1%
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
- ▼ -470.82%
- Current HPI
- 224.1493
- Rent YoY
- ▲ 3.26%
- 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
+12.4% since first listed13 events — show timeline
- 2026-05-07 Price Changed $100,000 FMLS
- 2026-05-07 Price Changed $100,000 GAMLS
- 2026-04-20 Price Changed $105,000 GAMLS
- 2026-04-20 Price Changed $105,000 FMLS
- 2026-03-26 Price Changed $110,000 FMLS
- 2026-03-26 Price Changed $110,000 GAMLS
- 2026-03-04 Price Changed $130,000 GAMLS
- 2026-03-04 Price Changed $130,000 FMLS
- 2026-02-25 Listed $149,900 FMLS
- 2026-02-25 Listed $149,900 GAMLS
- 2011-10-21 Listing Removed — FMLS
- 2011-06-21 Price Changed $69,000 FMLS
- 2011-04-25 Listed $89,000 FMLS
Property tax history
+32.1%/yrLatest (2025): $2,520 · +8.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…