1368 W Austin Rd · Belvedere Park, 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 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°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 6/10 · Moderate
- Unhealthy air days now
- 8 days/yr
- Unhealthy air days in 30 yrs
- 11 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 +20.9/30.0
- ARV discount +15.0/15.0
- DSCR +6.6/10.0
- 1% rule +4.3/10.0
- Livability +3.4/5.0
- Rent growth +2.8/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$200,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
Key facts
- 0.3 acre lot
- 4 parking spots
- Built 1956
Property features AI
Exterior
- Parking: Driveway with space for 4 vehicles; Open parking available
- Utilities: Public water; Public sewer; 110-volt electric; Cable available; Natural gas available; Electricity available; Sewer available; Water available
- Home design: One-level home; Brick on all sides; Composition roof; Slab foundation
- Construction: Brick 4-sides construction; Composition roof; Slab foundation; Resale condition
- Exterior features: Private yard; Rear stairs; Rain gutters; Deck; Fenced front and backyard
Interior
- Kitchen: Breakfast bar; White cabinets; Kitchen island; Solid surface counters; Kitchen has a view to the family room; Dishwasher; Electric range
- Bedrooms: Four main-level bedrooms; Master on main; Roommate floor plan
- Flooring: Hardwood flooring
- Bathrooms: Two full bathrooms; Master bathroom with shower-only configuration
- Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
- Interior features: One fireplace in the family room; Aluminum window frames; Open concept dining area; Private entrance; Other interior features
- Laundry & utility: Main-level laundry in a laundry closet
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $200k.
Deal economics
- At list price, monthly cash flow is $277 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (7.1% below list).
- Recommended offer: $186k (7.1% below list) — sets the bar for 1% rule.
- Cap rate 8.0% vs local median 3.8% in Belvedere Park — 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 68/100 on livability (#153 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
- 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.
- Zoned schools: Peachcrest Elementary School (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 677 students, 100% FRL); Mary Mcleod Bethune Middle School (math 4% / reading 13%, grade F, #439 of 470 statewide, top 94%, 718 students, 100% FRL); Towers High School (math 2% / reading 12%, grade F, #385 of 424 statewide, top 92%, 764 students, 100% FRL) — zoned schools average 100% FRL vs 68% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 7% at this address vs 24% district-wide (-17 pts) — the specific schools serving this property underperform the Dekalb County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+1.3%/yr); 422 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
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
- Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $88k; list at $200k implies a 126% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
- 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
- Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.93% ✗
- Cap rate
- 7.95%
- Cash-on-cash
- 5.93%
- DSCR
- 1.26
- GRM
- 9.0
CMA / ARV
- ARV (on-the-fly)
- $240,916
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1368 W Austin Rd | 0.00mi | 4/2.0 (+1) | 1,469 (0%) | 1mo | $205,000 | $140 | 90 |
| 1395 W Austin Rd | 0.07mi | 3/2.0 | 1,334 (-9%) | 8mo | $190,000 | $142 | 71 |
| 1613 Gilston Ct | 0.51mi | 3/1.5 | 1,462 (-0%) | 8mo | $155,000 | $106 | 67 |
| 1304 Cornwall Rd | 0.39mi | 3/2.0 | 1,376 (-6%) | 4mo | $320,000 | $233 | 64 |
| 3842 Brookcrest Cir | 0.51mi | 4/2.0 (+1) | 1,475 (+0%) | 5mo | $324,000 | $220 | 62 |
| 1440 Joy Ln | 0.62mi | 3/2.0 | 1,508 (+3%) | 1mo | $299,000 | $198 | 62 |
| 3699 Oakwood Mnr | 0.72mi | 3/2.5 | 1,466 (-0%) | 4mo | $200,000 | $136 | 57 |
| 3986 Phylis Pl | 0.57mi | 4/2.0 (+1) | 1,404 (-4%) | 1mo | $329,000 | $234 | 56 |
| 3993 Brookcrest Cir | 0.54mi | 3/2.0 | 1,618 (+10%) | 1mo | $265,000 | $164 | 53 |
| 1669 Freedom Vly | 0.67mi | 4/1.5 (+1) | 1,375 (-6%) | 0mo | $174,000 | $127 | 51 |
| 3873 Jane Marie Ln | 0.58mi | 3/2.0 | 1,320 (-10%) | 3mo | $169,900 | $129 | 50 |
| 3839 Brookcrest Cir | 0.52mi | 3/3.0 | 1,300 (-12%) | 9mo | $321,000 | $247 | 41 |
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 · 1.34% rent growth · sell at horizon
- IRR
- -8.9%
- Equity multiple
- 0.68×
- Total profit
- $-17,919
- Equity at exit
- $29,821
- IRR
- -1.5%
- Equity multiple
- 0.90×
- Total profit
- $-5,381
- Equity at exit
- $17,292
Cash invested: $56,000 (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 30032
- Rents YoY
- 1.3%
- Active inventory
- 422
- Price-to-rent
- 9.0×
Monthly cashflow live
- Estimated rent
- $1,858 high interval (Pro) →
- Mortgage (P&I)
- −$1,049
- Tax from tax record
- −$59 /mo · $707/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$390
- Net cashflow
- $277
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
- $50,000
- Closing costs
- $6,000
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3728 Loren Dr Decatur, GA | 3.0 | 1.5 | 1340 | $2,150 | $1.60 | 43d | 1 | 0.07mi |
| 3787 Redwing Cir Decatur, GA | 3.0 | 1.0 | 1220 | $1,495 | $1.23 | 43d | 1 | 0.16mi |
| 1423 Dennis Dr Decatur, GA | 3.0 | 1.0 | 1062 | $1,200 | $1.13 | 17d | 1 | 0.24mi |
| 3961 Covington Hwy Decatur, GA | 2.0–3.0 | 1.0–1.5 | 1000 | $1,560 | $1.56 | 2d | 8 | 0.38mi |
| 3907 Redwing Cir Decatur, GA | 1.0–2.0 | 1.0–2.0 | 836 | $1,149 | $1.37 | 43d | 18 | 0.42mi |
| 1473 Hyatt Cir Decatur, GA | 3.0 | 2.5 | 1386 | $2,050 | $1.48 | 43d | 1 | 0.43mi |
| 3096 Calcutta St Decatur, GA | 3.0 | 2.5 | 1386 | $1,895 | $1.37 | 43d | 1 | 0.44mi |
| 3106 Calcutta St Decatur, GA | 3.0 | 2.5 | 1386 | $1,895 | $1.37 | 43d | 1 | 0.46mi |
| 3121 Journal Ct Decatur, GA | 3.0 | 2.5 | 1386 | $1,895 | $1.37 | 19d | 1 | 0.48mi |
| 3824 London Dr Decatur, GA | 3.0 | 2.5 | 1544 | $1,531 | $0.99 | 43d | 1 | 0.51mi |
| 1502 Vernon Blvd Decatur, GA | 3.0 | 3.0 | 1515 | $2,050 | $1.35 | 24d | 1 | 0.53mi |
| 1683 Vernon Blvd Decatur, GA | 3.0 | 2.5 | 1515 | $1,840 | $1.21 | 18d | 1 | 0.60mi |
| 3184 Delancy St Decatur, GA | 3.0 | 2.5 | 1515 | $1,800 | $1.19 | 43d | 1 | 0.61mi |
| 3141 Journal Ct Decatur, GA | 3.0 | 2.5 | 1386 | $1,895 | $1.37 | 12d | 1 | 0.68mi |
| 1590 Agape Way Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1022 | $1,400 | $1.37 | 43d | 1 | 0.74mi |
| 3560 Sweetgum Ln Decatur, GA | 4.0 | 3.0 | 1848 | $1,766 | $0.96 | 5d | 1 | 0.76mi |
| 1055 Holcombe Rd Decatur, GA | 2.0–3.0 | 1.5 | 1157 | $1,459 | $1.26 | 3d | 6 | 0.80mi |
| 3427 Jackson Dr Decatur, GA | 3.0 | 2.0 | 1400 | $1,900 | $1.36 | 18d | 1 | 0.83mi |
| 4011 Redan Rd #5 Stone Mountain, GA | 3.0 | 2.5 | 1400 | $2,040 | $1.46 | 43d | 1 | 0.83mi |
| 4011 Redan Rd #5 Stone Mountain, GA | 3.0 | 2.5 | 1426 | $2,040 | $1.43 | 18d | 1 | 0.83mi |
| 3960 Redan Rd Stone Mountain, GA | 1.0–3.0 | 1.0–2.0 | 1339 | $3,194 | $2.39 | 1d | 19 | 0.84mi |
| 3893 Kensington Rd Decatur, GA | 2.0 | 2.0 | 930 | $1,299 | $1.40 | 43d | 1 | 0.85mi |
| 1428 David Cir Unit A11 Decatur, GA | 3.0 | 1.5 | 1362 | $1,830 | $1.34 | 43d | 1 | 0.87mi |
| 1081 Brittania Rd Unit 1 Stone Mountain, GA | 3.0 | 2.5 | 1866 | $1,950 | $1.05 | 43d | 1 | 0.89mi |
| 1081 Brittania Rd Stone Mountain, GA | 3.0 | 3.0 | 1866 | $1,950 | $1.05 | 43d | 1 | 0.89mi |
| 3485 Cobbs Ferry Dr Decatur, GA | 3.0 | 2.0 | 1252 | $1,450 | $1.16 | 24d | 1 | 0.91mi |
| 3964 Carlinswood Way Stone Mountain, GA | 3.0 | 2.5 | 1681 | $2,000 | $1.19 | 43d | 1 | 0.94mi |
| 3711 Daisy Dr Decatur, GA | 3.0 | 1.5 | 1240 | $1,700 | $1.37 | 43d | 1 | 0.94mi |
| 3445 Cobbs Ferry Dr Decatur, GA | 3.0 | 2.0 | 1252 | $1,450 | $1.16 | 24d | 1 | 0.94mi |
| 3432 Cobbs Ferry Dr Decatur, GA | 3.0 | 2.0 | 1252 | $1,450 | $1.16 | 5d | 1 | 0.95mi |
| 1023 Privy Ln Stone Mountain, GA | 3.0 | 2.5 | 1701 | $2,700 | $1.59 | 5d | 1 | 0.96mi |
| 3579 Tulip Dr Decatur, GA | 3.0 | 2.0 | 1075 | $1,550 | $1.44 | 24d | 1 | 0.96mi |
| 1387 Midview Dr Decatur, GA | 3.0 | 1.0 | 1026 | $1,750 | $1.71 | 43d | 1 | 0.98mi |
| 3692 Larkspur Ter Decatur, GA | 3.0 | 2.0 | 1100 | $1,700 | $1.55 | 43d | 1 | 0.98mi |
| 3841 Kensington Rd Decatur, GA | 2.0–3.0 | 2.0 | 1220 | $1,800 | $1.48 | 2d | 14 | 1.02mi |
| 1368 Alverado Way Decatur, GA | 2.0 | 1.0 | 1088 | $1,523 | $1.40 | 43d | 1 | 1.02mi |
| 3503 Misty Valley Rd Decatur, GA | 3.0 | 1.5 | 984 | $1,495 | $1.52 | 24d | 1 | 1.03mi |
| 3405 Cobbs Ferry Dr Unit 3405 Decatur, GA | 3.0 | 2.0 | 1331 | $1,550 | $1.16 | 43d | 1 | 1.05mi |
| 1221 S Indian Creek Dr Stone Mountain, GA | 1.0–2.0 | 1.0–2.0 | 905 | $1,790 | $1.98 | 24d | 15 | 1.05mi |
| 3395 Columbia Trce Decatur, GA | 3.0 | 2.0 | 1252 | $1,450 | $1.16 | 24d | 1 | 1.06mi |
Listing history 14 events
-
2026-05-05status Pending
-
2026-04-29historical Active Under Contract 1012-char remark
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-29historical Active Under Contract
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-22$200,000 Active
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-22$200,000 New 1012-char remark
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-15historical $200,000 1012-char remark
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-15historical $200,000
Show marketing remark (1012 chars)
Nestled in the heart of Decatur, this charming home offers a perfect blend of community, convenience, and comfort. Enjoy the walkable neighborhood, where local shops, restaurants, and cafes are just a short stroll away. The area is rich in outdoor spaces, parks, and cultural attractions, making it an ideal location for those seeking a balanced lifestyle. This home provides a spacious layout with plenty of natural light, creating a welcoming atmosphere for both relaxation and entertaining. With nearby schools, everyday conveniences, and a variety of local events, you'll find everything you need right at your doorstep. This is an ideal opportunity for investors, renovators, or buyers looking to add value and personalize a home to their taste. Sold as-is, with vision and a few improvements, this home has the potential to shine and deliver strong long-term value. Experience the unique lifestyle Decatur has to offer-schedule a showing today to see this exceptional home and all it has to offer.
-
2026-04-14historical
-
2026-04-06historical
-
2026-01-08$249,900 Active
-
2026-01-08$249,900 New
-
2021-04-01historical
-
2021-03-18$199,900 New
-
2000-02-11soldstatus $88,500
ⓘ 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
- $707 · $59/mo
- Projected year-2 tax
- $1,840 · $153/mo
- Expected delta
- +$1,133/yr (+$94/mo · 160.2%)
ⓘ 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 1/10 Low
- Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 26% chance of damaging wind over 30 yrs
- Air quality 6/10 Major 8 unhealthy d/yr today · 11 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
- $22,298
- − Mortgage interest
- −$11,203
- − Property taxes
- −$707
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$1,784
- − Management
- −$1,784
- − Depreciation
- −$5,818
- Taxable income
- $1
- Est. tax owed @ 24.0%
- −$0
- After-tax cash flow
- $3,322/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 — Belvedere Park
- Score
- 68/100
- State rank
- #153
- US rank
- #9886
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Belvedere Park, GA
- County
- Dekalb County · 782,738 people
- City population
- 42,812
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 42,948
- Household income
- $62,765
- Rent vs Own
- Severe rent burden
- 2097.0
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 (70%)
- Race & ethnicity
- Black 70% White 18% Two or more races 6% Hispanic / Latino 5% Asian 2%
- Hispanic origin (detail)
- Mexican 2%
- Common ancestry
- Slovak 1% Italian 1% Serbian 1%
- Foreign-born
- 7% · Canada, China, Guatemala
- Languages at home
- 91% English-only · Spanish 4% Arabic 1% Other Indo-European 0%
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
- ▼ -203.83%
- Current HPI
- 221.0467
- Rent YoY
- ▲ 1.34%
- 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
+126.0% since first listed14 events — show timeline
- 2026-05-05 Pending — FMLS
- 2026-04-29 Contingent — GAMLS
- 2026-04-29 Contingent — FMLS
- 2026-04-22 Listed $200,000 FMLS
- 2026-04-22 Listed $200,000 GAMLS
- 2026-04-15 Coming Soon $200,000 GAMLS
- 2026-04-15 Coming Soon $200,000 FMLS
- 2026-04-14 Listing Removed — FMLS
- 2026-04-06 Listing Removed — GAMLS
- 2026-01-08 Listed $249,900 GAMLS
- 2026-01-08 Listed $249,900 FMLS
- 2021-04-01 Listing Removed — GAMLS
- 2021-03-18 Listed $199,900 GAMLS
- 2000-02-11 Sold (Public Records) $88,500 Public Records
Property tax history
-5.5%/yrLatest (2025): $707 · -5.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…