3763 Waldrop Hills Dr · Panthersville, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +16.4/30.0
- ARV discount +15.0/15.0
- 1% rule +5.6/10.0
- DSCR +5.1/10.0
- Livability +3.3/5.0
- Rent growth +3.0/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$189,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
Key facts
- Formal dining
- Master en suite
- Eat-in kitchen
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath single-family listed at $190k.
Deal economics
- At list price, monthly cash flow is $109 ($1k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $190k).
- Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.0% vs local median 5.3% in Panthersville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 66/100 on livability (#180 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools D+, employment D.
- Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+2.2%/yr); 353 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).
- This rent runs 38% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 310 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
- 19 sale attempts since 19y ago; this cycle's ask has dropped $85k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $25k; list at $190k implies a 660% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: property tax is 2.5% of price.
- Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 310 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- 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.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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
- 1.06% ✓
- Cap rate
- 6.98%
- Cash-on-cash
- 2.45%
- DSCR
- 1.11
- GRM
- 7.9
CMA / ARV
- ARV (median comp)
- $296,363
- List price
- $189,900
- Delta
- -35.92%
- 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 |
|---|---|---|---|---|---|---|---|
| 3544 Waldrop Rd | 0.13mi | 4/2.5 (+1) | 2,100 (+5%) | 7mo | $275,000 | $131 | 75 |
| 3297 Basking Shade Ln | 0.46mi | 3/2.5 | 1,978 (-1%) | 6mo | $219,500 | $111 | 71 |
| 3506 Waldrop Ridge Ln | 0.34mi | 4/2.5 (+1) | 1,961 (-2%) | 6mo | $267,500 | $136 | 71 |
| 3154 Kings Glen Dr | 0.50mi | 4/2.5 (+1) | 1,976 (-1%) | 0mo | $220,700 | $112 | 69 |
| 3732 Landgraf Cv | 0.57mi | 3/2.5 | 1,993 (-0%) | 9mo | $253,000 | $127 | 66 |
| 3443 Jessica Run | 0.30mi | 4/2.0 (+1) | 2,200 (+10%) | 1mo | $307,090 | $140 | 62 |
| 3730 Warriors Path | 0.58mi | 4/2.5 (+1) | 1,856 (-7%) | 2mo | $260,000 | $140 | 54 |
| 3268 Rivermist Cv | 0.45mi | 3/2.0 | 1,742 (-13%) | 6mo | $245,000 | $141 | 50 |
| 4024 Waldrop Hills Dr | 0.46mi | 4/2.5 (+1) | 2,284 (+14%) | 7mo | $247,000 | $108 | 44 |
| 3616 Cherry Ridge Blvd | 0.65mi | 3/2.0 | 2,271 (+14%) | 3mo | $360,000 | $159 | 43 |
| 3742 Warriors Path | 0.58mi | 3/2.0 | 1,744 (-13%) | 9mo | $260,000 | $149 | 42 |
| 3333 Idlecreek Way | 0.71mi | 4/2.5 (+1) | 2,281 (+14%) | 4mo | $277,500 | $122 | 35 |
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
- -13.4%
- Equity multiple
- 0.52×
- Total profit
- $-25,366
- Equity at exit
- $28,315
- IRR
- -5.8%
- Equity multiple
- 0.64×
- Total profit
- $-19,276
- Equity at exit
- $16,419
Cash invested: $53,172 (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 30034
- Home prices YoY
- -27.4%
- Rents YoY
- 2.2%
- Active inventory
- 353
- Price-to-rent
- 7.9×
Monthly cashflow live
- Estimated rent
- $2,005 high interval (Pro) →
- Mortgage (P&I)
- −$996
- Tax from tax record
- −$400 /mo · $4,804/yr
- Insurance
- −$79
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$421
- Net cashflow
- $109
Break-even live
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
- $47,475
- Closing costs
- $5,697
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3733 Waldrop Hills Dr Decatur, GA | 3.0 | 2.5 | 1646 | $2,023 | $1.23 | 43d | 1 | 0.07mi |
| 3554 Waldrop Rd Decatur, GA | 3.0 | 2.5 | 1646 | $2,135 | $1.30 | 3d | 1 | 0.10mi |
| 3725 Patti Pkwy Decatur, GA | 4.0 | 2.0 | 1914 | $2,220 | $1.16 | 43d | 1 | 0.38mi |
| 3754 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1560 | $1,625 | $1.04 | 43d | 1 | 0.40mi |
| 3804 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1412 | $1,850 | $1.31 | 24d | 1 | 0.41mi |
| 3798 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1412 | $1,680 | $1.19 | 20d | 1 | 0.42mi |
| 3716 Cress Way Dr Decatur, GA | 4.0 | 2.5 | 1669 | $2,185 | $1.31 | 5d | 1 | 0.43mi |
| 3169 Kingswood Gln Decatur, GA | 3.0 | 2.5 | 1560 | $1,575 | $1.01 | 43d | 1 | 0.46mi |
| 4060 Waldrop Hills Dr Decatur, GA | 3.0 | 2.5 | 1696 | $1,920 | $1.13 | 15d | 1 | 0.47mi |
| 3906 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1560 | $1,700 | $1.09 | 43d | 1 | 0.52mi |
| 3914 Waldrop Ln Decatur, GA | 3.0 | 3.0 | 1560 | $1,697 | $1.09 | 4d | 1 | 0.54mi |
| 3326 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,761 | $1.13 | 20d | 1 | 0.59mi |
| 3525 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,695 | $1.09 | 22d | 1 | 0.60mi |
| 3319 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1600 | $1,600 | $1.00 | 18d | 1 | 0.62mi |
| 3516 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,800 | $1.15 | 43d | 1 | 0.63mi |
| 3518 Moonlight Ct Decatur, GA | 4.0 | 3.0 | 2022 | $2,400 | $1.19 | 12d | 1 | 0.64mi |
| 3474 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1412 | $800 | $0.57 | 43d | 1 | 0.66mi |
| 3489 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1400 | $1,400 | $1.00 | 43d | 1 | 0.68mi |
| 3328 River Run Trl Decatur, GA | 3.0 | 2.0 | 1665 | $1,981 | $1.19 | 2d | 1 | 0.71mi |
| 3791 Landgraf Cv Decatur, GA | 3.0 | 2.5 | 2372 | $2,270 | $0.96 | 3d | 1 | 0.73mi |
| 3644 Gray Birch Dr Decatur, GA | 3.0 | 2.0 | 1860 | $2,000 | $1.08 | 20d | 1 | 0.79mi |
| 3075 Oakvale Hts Decatur, GA | 3.0 | 2.5 | 1810 | $2,120 | $1.17 | 12d | 1 | 0.82mi |
| 3828 Landgraf Cv Decatur, GA | 3.0 | 2.0 | 1548 | $2,073 | $1.34 | 5d | 1 | 0.82mi |
| 3688 Seton Hall Dr Decatur, GA | 4.0 | 2.5 | 2308 | $2,300 | $1.00 | 5d | 1 | 0.87mi |
| 3075 Dogwood Ave Decatur, GA | 4.0 | 2.5 | 1902 | $2,270 | $1.19 | 5d | 1 | 0.90mi |
| 3460 Boring Rd Decatur, GA | 3.0 | 2.0 | 1855 | $1,900 | $1.02 | 24d | 1 | 0.90mi |
| 4023 Riverside Pkwy Decatur, GA | 4.0 | 3.0 | 1870 | $2,090 | $1.12 | 43d | 1 | 0.93mi |
| 100 Woodberry Pl Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1106 | $1,761 | $1.59 | 1d | 18 | 0.96mi |
| 3821 River Rd Ellenwood, GA | 3.0 | 2.0 | 1455 | $2,195 | $1.51 | 43d | 1 | 1.04mi |
| 2943 Duncan Pl Decatur, GA | 4.0 | 2.5 | 2168 | $2,800 | $1.29 | 43d | 1 | 1.05mi |
| 3604 Spring Trce Decatur, GA | 3.0 | 2.5 | 1806 | $1,595 | $0.88 | 43d | 1 | 1.06mi |
| 3848 Laurenhill Ln Decatur, GA | 3.0 | 2.5 | 1834 | $1,900 | $1.04 | 5d | 1 | 1.09mi |
| 3166 Big Springs Ct Decatur, GA | 3.0 | 2.0 | 1493 | $1,900 | $1.27 | 43d | 1 | 1.11mi |
| 3693 Belmont Abbey Dr Decatur, GA | 4.0 | 2.5 | 2454 | $2,531 | $1.03 | 12d | 1 | 1.11mi |
| 2954 Vining Ridge Ln Decatur, GA | 2.0 | 2.5 | 1528 | $1,495 | $0.98 | 43d | 1 | 1.14mi |
| 2918 Vining Ridge Ter Decatur, GA | 2.0 | 2.5 | 1528 | $1,800 | $1.18 | 5d | 1 | 1.17mi |
| 3370 Flagstone Trce Ellenwood, GA | 4.0 | 3.5 | 2451 | $2,750 | $1.12 | 43d | 1 | 1.18mi |
| 2945 Woody Ct Decatur, GA | 3.0 | 2.5 | 1488 | $1,850 | $1.24 | 24d | 1 | 1.18mi |
| 3575 Oakvale Rd #402 Decatur, GA | 3.0 | 2.0 | 1420 | $1,623 | $1.14 | 1d | 1 | 1.19mi |
| 2725 Vining Ridge Ter Unit 2725 Decatur, GA | 2.0 | 2.5 | 1590 | $1,500 | $0.94 | 43d | 1 | 1.19mi |
Listing history 50 events
-
2026-06-18days on market $189,900 Active 310 DOM
-
2026-06-17days on market $189,900 Active 309 DOM
-
2026-06-16days on market $189,900 Active 308 DOM
-
2026-06-15days on market $189,900 Active 307 DOM
-
2026-06-13days on market $189,900 Active 305 DOM
-
2026-06-09days on market $189,900 Active 301 DOM
-
2026-06-08statusdays on market $189,900 Active 300 DOM
-
2026-06-07statusdays on market $189,900 Back On Market 299 DOM
-
2026-06-02status $189,900 Under Contract 297 DOM
-
2026-06-01days on market $189,900 Active 297 DOM
-
2026-05-31days on market $189,900 Active 296 DOM
-
2026-04-10price $219,900 329-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2026-04-10price $219,900 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2026-01-29price $239,900 329-char remark
Show marketing remark (329 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
-
2026-01-17price $239,900 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-11-13status Back On Market 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-11-12status Active 329-char remark
Show marketing remark (329 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
-
2025-10-21status Under Contract 330-char remark
Show marketing remark (329 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
-
2025-10-21status Pending 329-char remark
Show marketing remark (329 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
-
2025-09-05price $254,900 329-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-09-05price $254,900 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-08-19price $264,900 329-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-08-19price $264,900 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-07-30price $269,900 329-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-07-30price $269,900 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-07-21$275,000 Active 329-char remark
Show marketing remark (329 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2-car garage. The seller is looking for cash offers,
-
2025-07-15$275,000 New 330-char remark
Show marketing remark (330 chars)
2-story, 3 bedrooms, 2.5 bath Traditional Style Home in Waldrop Hills! With an eat-in kitchen w/ open view to the family room featuring a fireplace. Separate formal dining & living. Retreat to your spacious master en suite featuring a garden tub & separate shower. 2 car garage. Seller is looking for cash offers, Thanks
-
2025-06-30historical
-
2025-06-30historical
-
2025-05-13price $275,000
-
2025-05-13price $275,000
-
2025-04-25price $279,900
-
2025-04-25price $279,900
-
2025-04-03$285,000 New
-
2025-04-03$285,000 Active
-
2024-08-07historical $1,925
-
2024-07-04price $1,925
-
2024-05-10$1,960
-
2023-11-02historical
-
2023-10-29
-
2023-07-14historical
-
2022-02-10soldstatus $25,000
-
2021-04-16soldstatus $230,000
-
2021-03-31soldstatus $230,000 Closed
-
2021-03-31soldstatus $230,000 Sold
-
2021-03-06status Under Contract
-
2021-03-06status Pending
-
2021-03-02status Back on Market
-
2021-03-02status Active
-
2021-02-03status Under Contract
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast GA · Resets to sale price
- Current annual tax
- $4,804 · $400/mo
- Projected year-2 tax
- $4,804 · $400/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 ≥105°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 26% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 6 unhealthy d/yr today · 8 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $24,060
- − Mortgage interest
- −$10,637
- − Property taxes
- −$4,804
- − Insurance
- −$950
- − Repairs & maintenance
- −$1,925
- − Management
- −$1,925
- − Depreciation
- −$5,524
- Taxable loss
- −$1,705
- Est. tax savings @ 24.0%
- +$409
- After-tax cash flow
- $1,712/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Dekalb County
- NCES district ID
- 1301740
- Math proficiency
- 19% ▼ -12.00%
- Reading proficiency
- 28% ▼ -7.00%
- Median HH income
- $51,448
- Composite
- 20.92/100
- National rank
- #8482
- State rank
- #125 of 174 in GA
Livability — Panthersville
- Score
- 66/100
- State rank
- #180
- US rank
- #11244
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Dekalb County · 782,738 people
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 41,847
- Household income
- $63,517
- Rent vs Own
- Severe rent burden
- 1659.0
Population outlook (DeKalb County) Hauer SSP2
- Today (2025)
- 839,977 people
- By 2030
- 891,768 · +6.2%
- By 2040
- 988,894 · +17.7%
- By 2050
- 1,074,583 · +27.9%
- By 2075
- 1,245,026 · +48.2%
- By 2100
- 1,303,135 · +55.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- 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
+76.2% since first listed59 events — show timeline
- 2026-04-10 Price Changed $219,900 CBOR
- 2026-04-10 Price Changed $219,900 GAMLS
- 2026-01-29 Price Changed $239,900 CBOR
- 2026-01-17 Price Changed $239,900 GAMLS
- 2025-11-13 Relisted — GAMLS
- 2025-11-12 Relisted — CBOR
- 2025-10-21 Pending — GAMLS
- 2025-10-21 Pending — CBOR
- 2025-09-05 Price Changed $254,900 CBOR
- 2025-09-05 Price Changed $254,900 GAMLS
- 2025-08-19 Price Changed $264,900 CBOR
- 2025-08-19 Price Changed $264,900 GAMLS
- 2025-07-30 Price Changed $269,900 CBOR
- 2025-07-30 Price Changed $269,900 GAMLS
- 2025-07-21 Listed $275,000 CBOR
- 2025-07-15 Listed $275,000 GAMLS
- 2025-06-30 Listing Removed — FMLS
- 2025-06-30 Listing Removed — GAMLS
- 2025-05-13 Price Changed $275,000 FMLS
- 2025-05-13 Price Changed $275,000 GAMLS
- 2025-04-25 Price Changed $279,900 FMLS
- 2025-04-25 Price Changed $279,900 GAMLS
- 2025-04-03 Listed $285,000 FMLS
- 2025-04-03 Listed $285,000 GAMLS
- 2024-08-07 Rental Removed $1,925 RENTLY
- 2024-07-04 Price Changed $1,925 RENTLY
- 2024-05-10 Listed for Rent $1,960 RENTLY
- 2023-11-02 Rental Removed — RENTLY
- 2023-10-29 Listed for Rent — RENTLY
- 2023-07-14 Rental Removed — RENTLY
- 2022-02-10 Sold (Public Records) $25,000 Public Records
- 2021-04-16 Sold (Public Records) $230,000 Public Records
- 2021-03-31 Sold (MLS) $230,000 GAMLS
- 2021-03-31 Sold (MLS) $230,000 FMLS
- 2021-03-06 Pending — GAMLS
- 2021-03-06 Pending — FMLS
- 2021-03-02 Relisted — GAMLS
- 2021-03-02 Relisted — FMLS
- 2021-02-03 Pending — GAMLS
- 2021-02-03 Contingent — FMLS
- 2021-01-29 Relisted — GAMLS
- 2021-01-29 Relisted — FMLS
- 2021-01-12 Pending — GAMLS
- 2021-01-12 Pending — FMLS
- 2020-12-31 Relisted — GAMLS
- 2020-12-31 Relisted — FMLS
- 2020-12-31 Pending — GAMLS
- 2020-12-29 Pending — FMLS
- 2020-12-24 Listed $225,000 GAMLS
- 2020-12-24 Listed $225,000 FMLS
- 2020-07-15 Listing Removed — GAMLS
- 2020-03-27 Relisted — GAMLS
- 2020-02-12 Pending — GAMLS
- 2019-12-04 Price Changed $149,900 GAMLS
- 2019-11-15 Listed $154,900 GAMLS
- 2007-05-09 Sold (Public Records) $138,000 Public Records
- 2007-04-26 Sold (MLS) $138,000 FMLS
- 2007-01-23 Listed $140,000 FMLS
- 1999-12-20 Sold (Public Records) $124,800 Public Records
Property tax history
+3.7%/yrLatest (2025): $4,804 · -7.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…