CashFlowRE
Sign in Sign up
3763 Waldrop Hills Dr
C- Composite 53.01
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

3763 Waldrop Hills Dr · Panthersville, GA 30034
3 bd · 2.5 ba · 2,000 sqft · SingleFamily public records · 310 Days on market
Built 1999 4,356 sqft lot $95/sqft · 36% below area Est $296k · 36% under

🖨 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

EAT-IN KITCHENOPEN VIEWFIREPLACEFORMAL DININGMASTER EN SUITEGARDEN TUB

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 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.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
-13.4%
Equity multiple
0.52×
Total profit
$-25,366
Equity at exit
$28,315
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $1,868
Max offer price $189,900
Occupancy floor 90%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $189,900 Active 310 DOM
  2. 2026-06-17
    days on market $189,900 Active 309 DOM
  3. 2026-06-16
    days on market $189,900 Active 308 DOM
  4. 2026-06-15
    days on market $189,900 Active 307 DOM
  5. 2026-06-13
    days on market $189,900 Active 305 DOM
  6. 2026-06-09
    days on market $189,900 Active 301 DOM
  7. 2026-06-08
    statusdays on market $189,900 Active 300 DOM
  8. 2026-06-07
    statusdays on market $189,900 Back On Market 299 DOM
  9. 2026-06-02
    status $189,900 Under Contract 297 DOM
  10. 2026-06-01
    days on market $189,900 Active 297 DOM
  11. 2026-05-31
    days on market $189,900 Active 296 DOM
  12. 2026-04-10
    price $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

  13. 2026-04-10
    price $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

  14. 2026-01-29
    price $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,

  15. 2026-01-17
    price $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

  16. 2025-11-13
    status 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

  17. 2025-11-12
    status 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,

  18. 2025-10-21
    status 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,

  19. 2025-10-21
    status 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,

  20. 2025-09-05
    price $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

  21. 2025-09-05
    price $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

  22. 2025-08-19
    price $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

  23. 2025-08-19
    price $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

  24. 2025-07-30
    price $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

  25. 2025-07-30
    price $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

  26. 2025-07-21
    listed $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,

  27. 2025-07-15
    listed $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

  28. 2025-06-30
    historical
  29. 2025-06-30
    historical
  30. 2025-05-13
    price $275,000
  31. 2025-05-13
    price $275,000
  32. 2025-04-25
    price $279,900
  33. 2025-04-25
    price $279,900
  34. 2025-04-03
    listed $285,000 New
  35. 2025-04-03
    listed $285,000 Active
  36. 2024-08-07
    historical $1,925
  37. 2024-07-04
    price $1,925
  38. 2024-05-10
    listed $1,960
  39. 2023-11-02
    historical
  40. 2023-10-29
    listed
  41. 2023-07-14
    historical
  42. 2022-02-10
    soldstatus $25,000
  43. 2021-04-16
    soldstatus $230,000
  44. 2021-03-31
    soldstatus $230,000 Closed
  45. 2021-03-31
    soldstatus $230,000 Sold
  46. 2021-03-06
    status Under Contract
  47. 2021-03-06
    status Pending
  48. 2021-03-02
    status Back on Market
  49. 2021-03-02
    status Active
  50. 2021-02-03
    status 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
combined federal + state — saved on this device
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

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

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
31.7% rent · 68.3% 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

Price history

+76.2% since first listed
59 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%/yr

Latest (2025): $4,804 · -7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…