CashFlowRE
Sign in Sign up
4701 Flat Shoals 49c Rd Unit 49C
B+ Composite 78.31
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 +27.9/30.0
  • 1% rule +10.0/10.0
  • Appreciation +10.0/10.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0

$116,000

4701 Flat Shoals 49c Rd Unit 49C · Union City, GA 30291
3 bd · 2.5 ba · 1,300 sqft · Condo public records · 155 Days on market
Built 1972 $290/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

Key facts

  • $290 HOA
  • Built 1972
  • Listed 155 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/2.5-bath condo listed at $116k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $116k).
  • Recommended offer: $102k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Gullatt Elementary School (math 12% / reading 17%, grade F, #996 of 1,228 statewide, top 83%, 747 students, 100% FRL); Camp Creek Middle School (math 17% / reading 32%, grade F, #301 of 470 statewide, top 66%, 644 students, 100% FRL); Creekside High School (math 30% / reading 24%, grade F, #160 of 424 statewide, top 38%, 1,768 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 51% district-wide (-29 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.2%/yr); 167 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).

Forward outlook

  • In year one you build about $12k of equity ($802 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 2.2% rent growth), your $32k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 18 sale attempts since 12y ago; this cycle's ask has dropped $19k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $92k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $102,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.60%
Cap rate
10.00%
Cash-on-cash
13.25%
DSCR
1.59
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 2.2% rent growth · sell at horizon

5-year hold
IRR
33.6%
Equity multiple
3.61×
Total profit
$84,748
Equity at exit
$104,502
10-year hold
IRR
28.7%
Equity multiple
8.05×
Total profit
$229,127
Equity at exit
$225,362

Cash invested: $32,480 (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 30291

Home prices YoY
11.1%
Rents YoY
2.2%
Active inventory
167
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,857 high interval (Pro) →
Mortgage (P&I)
$608
Tax from tax record
$161 /mo · $1,938/yr
Insurance
$48
HOA
$290
Vacancy / Maint / Mgmt
$390
Net cashflow
$359

Break-even live

Break-even rent $1,403
Max offer price $116,000
Occupancy floor 76%

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
$29,000
Closing costs
$3,480
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4701 Flat Shoals Rd Union City, GA 3.0 2.5–3.0 1600 $1,775 $1.11 2d 1 0.15mi
6340 Westbrook Ave Union City, GA 3.0 2.0 1800 $2,100 $1.17 43d 1 0.40mi
4483 Flat Shoals Rd Union City, GA 1.0–2.0 1.0–2.5 957 $1,495 $1.56 43d 1 0.47mi
5400 Oakley Commons Blvd Union City, GA 2.0 2.0 1258 $1,257 $1.00 43d 1 0.47mi
4500 Shannon Blvd Unit 7 Union City, GA 3.0 2.5 1503 $1,750 $1.16 4d 1 0.54mi
5201 Summer Brooke Ct Union City, GA 3.0 2.5 1484 $2,000 $1.35 1d 1 0.58mi
5150 Oakley Commons Blvd Union City, GA 3.0 2.5 1375 $1,675 $1.22 24d 1 0.65mi
6085 Mallory Rdg #32 Union City, GA 3.0 3.5 1540 $2,300 $1.49 43d 1 0.71mi
3285 Oakley Pl Union City, GA 3.0 2.5 1350 $1,500 $1.11 43d 1 0.74mi
6425 Oakley Rd Union City, GA 1.0–3.0 1.0–2.0 1037 $1,502 $1.45 4d 18 0.76mi
6120 Longino Dr Union City, GA 4.0 2.0 1608 $1,835 $1.14 12d 1 0.76mi
5205 Alexander St Union City, GA 3.0 2.0 1326 $1,681 $1.27 43d 1 0.77mi
5200 Alexander St Union City, GA 3.0 2.0 1221 $1,695 $1.39 43d 1 0.79mi
5207 Dixie Lake Rd Union City, GA 3.0 2.0 1516 $1,950 $1.29 43d 1 0.81mi
6350 Oakley Rd Union City, GA 3.0 2.0–2.5 1472 $1,796 $1.22 1d 4 0.81mi
4312 Smithgall Ct Union City, GA 3.0 2.5 1433 $2,000 $1.40 18d 1 0.82mi
5140 Highpoint Rd Apt 27 Union City, GA 2.0 2.5 1290 $1,295 $1.00 12d 1 0.93mi
6325 Raymond Ter Union City, GA 2.0 1.0 1624 $1,150 $0.71 43d 1 0.99mi
5950 Stonewall Dr Unit 4 Union City, GA 3.0 1.0 1320 $1,445 $1.09 2d 1 1.01mi
5950 Stonewall Dr Unit 2 Union City, GA 3.0 1.5 1320 $1,495 $1.13 15d 1 1.01mi
6596 Woodwell Dr Union City, GA 3.0 2.5 1804 $2,215 $1.23 12d 1 1.04mi
6150 Mallory Rd Atlanta, GA 3.0 2.0 1681 $1,695 $1.01 10d 1 1.09mi
3791 Shenfield Dr Union City, GA 3.0 2.5 1784 $2,086 $1.17 10d 1 1.10mi
5058 Jonesboro Rd Union City, GA 2.0 1.0–1.5 997 $1,395 $1.40 20d 1 1.13mi
5058 Jonesboro Rd Unit E37 Union City, GA 2.0 1.5 997 $1,395 $1.40 4d 1 1.13mi
6115 Forrest Ave Union City, GA 4.0 2.0 1368 $1,690 $1.24 43d 1 1.20mi
4128 Flat Trl Union City, GA 3.0 2.5 1450 $1,700 $1.17 43d 1 1.20mi
3855 Shenfield Dr Union City, GA 3.0 2.5 1626 $1,895 $1.17 43d 1 1.29mi
3859 Shenfield Dr Union City, GA 4.0 2.5 1850 $2,000 $1.08 5d 1 1.30mi
6225 Shenfield Ln Union City, GA 3.0 2.5 1821 $2,000 $1.10 43d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,295 $1.28 21d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,195 $1.22 5d 1 1.34mi
4014 Carisbrook Dr Union City, GA 4.0 2.5 1795 $2,295 $1.28 24d 1 1.34mi
7000 Goodson Rd #69 Union City, GA 3.0 2.0 960 $1,400 $1.46 43d 1 1.38mi
5480 Sierra Trl Atlanta, GA 3.0 2.5 1400 $1,845 $1.32 43d 1 1.40mi
5616 Union Pointe Dr Union City, GA 2.0 2.5 1387 $1,545 $1.11 43d 1 1.46mi

HOA detail condo

Monthly dues
$290 · $3,480/yr
Likely covers
poolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-04-09
    status Under Contract
  2. 2026-04-03
    price $116,000
  3. 2026-03-11
    price $120,000
  4. 2026-03-02
    price $125,900
  5. 2026-02-08
    price $130,900
  6. 2025-11-06
    listed $134,900 New
  7. 2025-11-05
    historical $134,900
  8. 2025-10-29
    soldstatus $92,000 Sold 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  9. 2025-10-27
    status Under Contract 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  10. 2025-10-24
    soldstatus $92,000 Closed 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  11. 2025-10-22
    status Pending 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  12. 2025-10-06
    historical Active Under Contract 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  13. 2025-10-06
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  14. 2025-09-19
    status Price Change 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  15. 2025-09-19
    price $104,000 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  16. 2025-09-19
    status Active 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  17. 2025-09-19
    price $104,000 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  18. 2025-09-11
    status Pending 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  19. 2025-09-08
    historical Active Under Contract 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  20. 2025-09-08
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  21. 2025-08-25
    status Back On Market 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  22. 2025-08-25
    status Active 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  23. 2025-08-05
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  24. 2025-07-28
    historical Active Under Contract 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  25. 2025-07-17
    price $119,000 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  26. 2025-07-17
    price $119,000 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  27. 2025-06-17
    status Back On Market 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  28. 2025-06-17
    status Active 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  29. 2025-06-16
    historical Active Under Contract 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  30. 2025-06-16
    historical Active Under Contract 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  31. 2025-05-28
    price $129,000 748-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  32. 2025-05-28
    price $129,000 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  33. 2025-05-16
    price $145,900 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  34. 2025-05-16
    price $145,900 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  35. 2025-05-07
    status Active 748-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  36. 2025-05-07
    status Back On Market 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  37. 2025-04-18
    status Pending 748-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  38. 2025-04-18
    status Under Contract 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  39. 2025-04-06
    historical Active Under Contract 748-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  40. 2025-04-06
    historical Active Under Contract 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  41. 2025-03-26
    price $149,900 748-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  42. 2025-03-26
    price $149,900 740-char remark
    Show marketing remark (740 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio Co perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available

  43. 2025-03-18
    listed $154,900 New 740-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  44. 2025-03-18
    listed $154,900 Active 748-char remark
    Show marketing remark (748 chars)

    Welcome to this beautifully renovated 3 bedroom, 2.5 bathroom end-unit townhome, nestled within a secure, gated community. Step inside to discover a bright and airy living space, featuring durable and stylish laminate flooring on both the upper and lower levels. The open floor plan is bathed in natural light, creating a warm and inviting ambiance. Enjoy your private, fenced patio – perfect for relaxing or entertaining. Residents of this desirable community benefit from a range of amenities, including a refreshing swimming pool, tennis courts, a clubhouse for social gatherings, and 24-hour security for peace of mind. This townhome offers the ideal combination of comfort, convenience, and community living. 100% financing available!

  45. 2025-03-14
    historical
  46. 2025-03-13
    status Active
  47. 2025-01-27
    status Pending
  48. 2025-01-23
    price $154,900
  49. 2025-01-16
    listed $159,900 Active
  50. 2024-12-11
    soldstatus $96,500

ⓘ 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
$1,938 · $161/mo
Projected year-2 tax
$1,938 · $161/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,279
− Mortgage interest
−$6,498
− Property taxes
−$1,938
− Insurance
−$580
− Repairs & maintenance
−$1,782
− Management
−$1,782
− HOA
−$3,480
− Depreciation
−$3,375
Taxable income
$2,844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$683
After-tax cash flow
$3,620/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — Union City

Score
58/100
State rank
#443
US rank
#21281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, GA
County
Fulton County · 1,094,430 people
City population
25,130
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
25,130
Household income
$48,184
Rent vs Own
61.3% rent · 38.7% own
Severe rent burden
1778.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (86%)
Race & ethnicity
Black 86% Hispanic / Latino 7% Two or more races 6% White 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6%

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
▲ 23.98%
Current HPI
239.3471
Rent YoY
▲ 2.20%
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

+447.2% since first listed
67 events — show timeline
  • 2026-04-09 Pending GAMLS
  • 2026-04-03 Price Changed $116,000 GAMLS
  • 2026-03-11 Price Changed $120,000 GAMLS
  • 2026-03-02 Price Changed $125,900 GAMLS
  • 2026-02-08 Price Changed $130,900 GAMLS
  • 2025-11-06 Listed $134,900 GAMLS
  • 2025-11-05 Coming Soon $134,900 GAMLS
  • 2025-10-29 Sold (MLS) $92,000 GAMLS
  • 2025-10-27 Pending GAMLS
  • 2025-10-24 Sold (MLS) $92,000 FMLS
  • 2025-10-22 Pending FMLS
  • 2025-10-06 Contingent GAMLS
  • 2025-10-06 Contingent FMLS
  • 2025-09-19 Relisted GAMLS
  • 2025-09-19 Price Changed $104,000 GAMLS
  • 2025-09-19 Relisted FMLS
  • 2025-09-19 Price Changed $104,000 FMLS
  • 2025-09-11 Pending FMLS
  • 2025-09-08 Contingent GAMLS
  • 2025-09-08 Contingent FMLS
  • 2025-08-25 Relisted GAMLS
  • 2025-08-25 Relisted FMLS
  • 2025-08-05 Contingent FMLS
  • 2025-07-28 Contingent GAMLS
  • 2025-07-17 Price Changed $119,000 GAMLS
  • 2025-07-17 Price Changed $119,000 FMLS
  • 2025-06-17 Relisted GAMLS
  • 2025-06-17 Relisted FMLS
  • 2025-06-16 Contingent GAMLS
  • 2025-06-16 Contingent FMLS
  • 2025-05-28 Price Changed $129,000 FMLS
  • 2025-05-28 Price Changed $129,000 GAMLS
  • 2025-05-16 Price Changed $145,900 GAMLS
  • 2025-05-16 Price Changed $145,900 FMLS
  • 2025-05-07 Relisted FMLS
  • 2025-05-07 Relisted GAMLS
  • 2025-04-18 Pending FMLS
  • 2025-04-18 Pending GAMLS
  • 2025-04-06 Contingent FMLS
  • 2025-04-06 Contingent GAMLS
  • 2025-03-26 Price Changed $149,900 FMLS
  • 2025-03-26 Price Changed $149,900 GAMLS
  • 2025-03-18 Listed $154,900 FMLS
  • 2025-03-18 Listed $154,900 GAMLS
  • 2025-03-14 Listing Removed FMLS
  • 2025-03-13 Relisted FMLS
  • 2025-01-27 Pending FMLS
  • 2025-01-23 Price Changed $154,900 FMLS
  • 2025-01-16 Listed $159,900 FMLS
  • 2024-12-11 Sold (Public Records) $96,500 Public Records
  • 2024-11-19 Sold (Public Records) $72,679 Public Records
  • 2021-01-26 Listing Removed GAMLS
  • 2020-12-28 Listed $85,000 GAMLS
  • 2020-01-03 Sold (Public Records) $68,000 Public Records
  • 2019-12-13 Pending GAMLS
  • 2019-12-13 Pending FMLS
  • 2019-12-13 Sold (MLS) $68,000 GAMLS
  • 2019-12-13 Sold (MLS) $68,000 FMLS
  • 2019-11-19 Listed $75,000 GAMLS
  • 2019-11-18 Listed $75,000 FMLS
  • 2014-09-12 Listing Removed FMLS
  • 2014-09-08 Sold (MLS) $21,200 GAMLS
  • 2014-09-08 Sold (MLS) $21,200 FMLS
  • 2014-08-08 Pending GAMLS
  • 2014-08-08 Pending FMLS
  • 2014-07-30 Listed $21,200 GAMLS
  • 2014-07-30 Listed $21,200 FMLS

Property tax history

+7.5%/yr

Latest (2025): $1,938 · +53.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…