CashFlowRE
Sign in Sign up
6851 Roswell Rd Unit A5
D Composite 40.52
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.0/30.0
  • Schools +4.5/10.0
  • 1% rule +4.3/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$215,000

6851 Roswell Rd Unit A5 · Sandy Springs, GA 30328
2 bd · 2.0 ba · 1,253 sqft · Condo public records · 135 Days on market
Built 1964 $172/sqft · 17% below area Est $259k · 17% under $467/mo HOA · 23% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

Key facts

  • Community pool
  • Stone countertops
  • Upgraded cabinetry

Tags

PATIO VIEWSCOMMUNITY POOLUPGRADED CABINETRYSTONE COUNTERTOPSOVERSIZED KITCHEN SINKSTAINLESS STEEL APPLIANCES

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 2-bed/2.0-bath condo listed at $215k.

Deal economics

  • At list price, monthly cash flow is $-319 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $159k (26.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (7.3% below list).
  • Recommended offer: $159k (26.2% below list) — sets the bar for cash-flow.
  • Cap rate 4.5% vs local median 2.6% in Sandy Springs — 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 73/100 on livability (#45 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A-, commute A-; Watch: amenities F, cost of living 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: Woodland Elementary School (math 45% / reading 46%, grade D-, #323 of 1,228 statewide, top 26%, 968 students, 39% FRL); Ridgeview Charter School (math 33% / reading 45%, grade F, #155 of 470 statewide, top 33%, 996 students, 45% FRL); Riverwood International Charter School (math 24% / reading 10%, grade F, #269 of 424 statewide, top 65%, 1,737 students, 30% FRL) — zoned schools at 38% FRL track the district average.
  • Zoned-school proficiency averages 34% at this address vs 51% district-wide (-17 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 soft (-0.2%/yr); 381 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 23% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,673 (26.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.93%
Cap rate
4.51%
Cash-on-cash
-6.36%
DSCR
0.72
GRM
9.0

CMA / ARV

ARV (median comp)
$259,242
List price
$215,000
Delta
-17.07%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-31.7%
Equity multiple
-0.01×
Total profit
$-60,706
Equity at exit
$32,057
10-year hold
IRR
-65.8%
Equity multiple
-0.67×
Total profit
$-100,438
Equity at exit
$18,589

Cash invested: $60,200 (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 30328

Rents YoY
-0.2%
Active inventory
381
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,992 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$209 /mo · $2,505/yr
Insurance
$90
HOA
$467
Vacancy / Maint / Mgmt
$418
Net cashflow
$-319

Break-even live

Break-even rent $2,396
Max offer price $158,673
Occupancy floor

Sensitivity live

Price -10% $-197 -5% $-258 +0% $-319 +5% $-380 +10% $-441
Rent -10% $-476 -5% $-398 +0% $-319 +5% $-240 +10% $-161
Rate -1.0pp $-211 -0.5pp $-264 base $-319 +0.5pp $-375 +1.0pp $-431

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
$53,750
Closing costs
$6,450
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
6851 Roswell Rd Atlanta, GA 2.0–3.0 2.0 1361 $1,950 $1.43 0d 2 0.15mi
6851 Roswell Rd Atlanta, GA 1.0–3.0 1.0–2.0 1364 $2,000 $1.47 46d 5 0.15mi
6851 Roswell Rd Atlanta, GA 2.0–3.0 2.0 1364 $1,715 $1.26 7d 4 0.15mi
6851 Roswell Rd Atlanta, GA 2.0–3.0 2.0 1525 $1,950 $1.28 26d 3 0.15mi
6851 Roswell Rd Atlanta, GA 2.0–3.0 2.0 1440 $1,950 $1.35 4d 2 0.15mi
550 Abernathy Rd Sandy Springs, GA 2.0 2.0 1280 $1,667 $1.30 0d 5 0.20mi
6925 Roswell Rd Atlanta, GA 1.0–3.0 1.0–2.0 1155 $1,628 $1.41 0d 22 0.32mi
6940 Roswell Rd Atlanta, GA 2.0 1.5 1000 $1,848 $1.85 46d 2 0.34mi
6940 Roswell Rd Unit 8F Atlanta, GA 2.0 1.5 1000 $1,850 $1.85 26d 1 0.34mi
6980 Roswell Rd Atlanta, GA 1.0–2.0 1.0–1.5 892 $2,350 $2.63 46d 4 0.37mi
6543 Beacon Dr Atlanta, GA 3.0 3.5 1608 $4,450 $2.77 21d 1 0.40mi
6900 Roswell Rd Atlanta, GA 2.0–3.0 2.5 1379 $2,100 $1.52 23d 1 0.41mi
6900 Roswell Rd Atlanta, GA 2.0–3.0 2.0–2.5 1237 $1,899 $1.54 5d 2 0.41mi
6901 Glenlake Pkwy Atlanta, GA 1.0–3.0 1.0–2.5 1105 $1,818 $1.64 0d 20 0.46mi
6840 Sunny Brook Ln Atlanta, GA 3.0 2.0 1417 $2,500 $1.76 46d 1 0.51mi
6500 Aria Blvd Atlanta, GA 1.0–2.0 1.0–2.0 1007 $3,513 $3.49 1d 22 0.60mi
6558 Roswell Rd Atlanta, GA 2.0 1.0–2.0 1297 $2,030 $1.57 1d 43 0.69mi
7100 Roswell Rd Atlanta, GA 1.0–3.0 1.0–2.0 1192 $1,687 $1.42 46d 1 0.72mi
901 Abernathy Rd NE Unit 1 Atlanta, GA 2.0 2.0 1002 $2,100 $2.10 5d 1 0.76mi
310 Granville Ct Unit 310 Atlanta, GA 2.0 2.0 1032 $1,800 $1.74 7d 1 0.84mi
612 Granville Ct Atlanta, GA 2.0 2.0 1032 $1,750 $1.70 6d 1 0.84mi
640 Granville Ct Atlanta, GA 2.0 2.0 1032 $1,875 $1.82 26d 1 0.84mi
613 Granville Ct Atlanta, GA 2.0 2.0 1032 $1,900 $1.84 26d 1 0.84mi
601 Abingdon Way Atlanta, GA 2.0 2.0 1400 $1,800 $1.29 7d 1 0.85mi
6850 Peachtree Dunwoody Rd Atlanta, GA 2.0 2.0 1250 $2,353 $1.88 26d 1 0.96mi
6850 Peachtree Dunwoody Rd Atlanta, GA 2.0 2.0 1395 $2,384 $1.71 46d 1 0.96mi
6850 Peachtree Dunwoody Rd Atlanta, GA 2.0 2.0 1395 $2,217 $1.59 1d 1 0.96mi
7260 Roswell Rd Sandy Springs, GA 2.0 1.0–2.0 895 $2,811 $3.14 1d 22 0.97mi
7150 W Peachtree Dunwoody Rd Atlanta, GA 3.0 1.0–2.0 966 $2,272 $2.35 1d 33 1.01mi
6670 Castleton Dr Atlanta, GA 3.0 2.0 1685 $3,000 $1.78 46d 1 1.08mi
6873 Peachtree Dunwoody Rd Atlanta, GA 1.0–2.0 1.0–2.0 872 $1,967 $2.25 1d 22 1.13mi
7200 Peachtree Dunwoody Rd Atlanta, GA 1.0–3.0 1.0–2.0 1083 $1,548 $1.43 4d 9 1.19mi
750 Dalrymple Rd Unit 2B Atlanta, GA 3.0 2.0 1820 $2,000 $1.10 46d 1 1.20mi
100 Preston Woods Trl Atlanta, GA 1.0–3.0 1.0–2.0 1171 $1,922 $1.64 0d 13 1.21mi
6400 Blue Stone Rd Sandy Springs, GA 1.0–2.0 1.0–2.0 893 $2,836 $3.18 5d 4 1.21mi
6400 Blue Stone Rd Sandy Springs, GA 1.0–2.0 1.0–2.0 893 $2,727 $3.05 15d 1 1.21mi
381 Hilderbrand Dr Atlanta, GA 2.0 1.0 1061 $2,400 $2.26 46d 1 1.23mi
6300 Blue Stone Rd Atlanta, GA 1.0–3.0 1.0–2.0 1058 $3,010 $2.84 1d 17 1.25mi
6125 Roswell Rd Atlanta, GA 1.0–3.0 1.0–2.0 1024 $2,176 $2.12 0d 17 1.28mi
1265 Mount Vernon Hwy Atlanta, GA 1.0–3.0 1.0–2.0 1169 $2,000 $1.71 0d 28 1.33mi

HOA detail condo

Monthly dues
$467 · $5,604/yr
Likely covers
watertrashgaselectricinternetcablepool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 40 events

  1. 2026-06-21
    days on market $215,000 Active 135 DOM
  2. 2026-06-18
    days on market $215,000 Active 132 DOM
  3. 2026-06-17
    days on market $215,000 Active 131 DOM
  4. 2026-06-16
    days on market $215,000 Active 130 DOM
  5. 2026-06-15
    days on market $215,000 Active 129 DOM
  6. 2026-06-13
    days on market $215,000 Active 127 DOM
  7. 2026-06-09
    days on market $215,000 Active 123 DOM
  8. 2026-06-08
    days on market $215,000 Active 122 DOM
  9. 2026-06-07
    days on market $215,000 Active 121 DOM
  10. 2026-06-04
    days on market $215,000 Active 118 DOM
  11. 2026-06-03
    days on market $215,000 Active 117 DOM
  12. 2026-06-01
    days on market $215,000 Active 115 DOM
  13. 2026-05-31
    days on market $215,000 Active 114 DOM
  14. 2026-04-14
    price $215,000 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  15. 2026-04-14
    price $215,000 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  16. 2026-03-12
    price $228,000 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  17. 2026-03-12
    price $228,000 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  18. 2026-02-06
    listed $240,000 New 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  19. 2026-02-06
    listed $240,000 Active 1205-char remark
    Show marketing remark (1205 chars)

    Gorgeous top floor east facing unit with patio views of courtyard and community pool with tons of natural light. This oversized 2 bedroom, 2 bath condo was completely renovated in 2017. With upgraded cabinetry, stone countertops, oversized kitchen sink, stainless steel appliances, gleaming hardwood flooring, upgraded lighting, laundry room with stackable unit. Large wall to wall custom bookshelves frame the living area. New HVAC & Nest thermostat. Huge primary bedroom with large walk-in closet. Unit is located in one of the smaller quieter buildings in the community and near the exit. The in unit laundry room/pantry is unique to this condo and building. The Foxcroft community has a 24hr gate attendant, 3 tennis courts, walking trail, dog areas, large outdoor pool, grill area, clubhouse, laundry mat. Foxcroft is in the process of replacing and upgrading the heating and cooling system which will translate to lower power and water bills. In addition, the HOA bills individual residents for their cable, internet, water, trash, gas and electric for one easy payment per month. Just minutes away from various restaurants and cafes, and close to the beautiful Abernathy Greenway. Welcome Home!

  20. 2022-05-09
    soldstatus $270,000
  21. 2022-04-29
    soldstatus $270,000 Closed
  22. 2022-04-07
    status Pending
  23. 2022-04-05
    historical Active Under Contract
  24. 2022-03-30
    listed $245,000 Active
  25. 2018-07-09
    soldstatus $159,700
  26. 2018-07-03
    soldstatus $159,650 Sold
  27. 2018-06-11
    status Pending
  28. 2018-06-06
    historical Contingent - Due Diligence
  29. 2018-05-30
    listed $154,900 Active
  30. 2016-06-03
    soldstatus $80,000
  31. 2016-06-01
    price $80,000
  32. 2016-05-31
    price $80,000
  33. 2016-05-26
    price $89,900
  34. 2016-05-26
    soldstatus $80,000 Sold
  35. 2016-05-26
    soldstatus $80,000 Sold
  36. 2016-05-16
    historical Pending
  37. 2016-05-13
    price $89,900
  38. 2016-04-28
    listed $89,900 New
  39. 2016-04-27
    listed $89,900 Active
  40. 1995-06-22
    soldstatus $52,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,505 · $209/mo
Projected year-2 tax
$2,505 · $209/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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 17% 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
$23,908
− Mortgage interest
−$12,043
− Property taxes
−$2,505
− Insurance
−$1,075
− Repairs & maintenance
−$1,913
− Management
−$1,913
− HOA
−$5,604
− Depreciation
−$6,255
Taxable loss
−$7,399
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,776
After-tax cash flow
$-2,051/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 — Sandy Springs

Score
73/100
State rank
#45
US rank
#5106

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandy Springs, GA
County
Fulton County · 1,094,430 people
City population
108,027
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
39,508
Household income
$112,111
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1884.0

Population outlook (Fulton County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 59% Black 18% Asian 12% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 3% Italian 3% Slovak 3%
Foreign-born
17% · Canada, China, South Korea
Languages at home
81% English-only · Other Indo-European 5% Spanish 4% Other Asian/Pacific 4%

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
▼ -361.92%
Current HPI
238.4936
Rent YoY
▼ -0.24%
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

+313.5% since first listed
27 events — show timeline
  • 2026-04-14 Price Changed $215,000 GAMLS
  • 2026-04-14 Price Changed $215,000 FMLS
  • 2026-03-12 Price Changed $228,000 FMLS
  • 2026-03-12 Price Changed $228,000 GAMLS
  • 2026-02-06 Listed $240,000 FMLS
  • 2026-02-06 Listed $240,000 GAMLS
  • 2022-05-09 Sold (Public Records) $270,000 Public Records
  • 2022-04-29 Sold (MLS) $270,000 FMLS
  • 2022-04-07 Pending FMLS
  • 2022-04-05 Contingent FMLS
  • 2022-03-30 Listed $245,000 FMLS
  • 2018-07-09 Sold (Public Records) $159,700 Public Records
  • 2018-07-03 Sold (MLS) $159,650 FMLS
  • 2018-06-11 Pending FMLS
  • 2018-06-06 Contingent FMLS
  • 2018-05-30 Listed $154,900 FMLS
  • 2016-06-03 Sold (Public Records) $80,000 Public Records
  • 2016-06-01 Price Changed $80,000 FMLS
  • 2016-05-31 Price Changed $80,000 GAMLS
  • 2016-05-26 Sold (MLS) $80,000 GAMLS
  • 2016-05-26 Sold (MLS) $80,000 FMLS
  • 2016-05-26 Price Changed $89,900 FMLS
  • 2016-05-16 Contingent FMLS
  • 2016-05-13 Price Changed $89,900 GAMLS
  • 2016-04-28 Listed $89,900 GAMLS
  • 2016-04-27 Listed $89,900 FMLS
  • 1995-06-22 Sold (Public Records) $52,000 Public Records

Property tax history

+11.0%/yr

Latest (2025): $2,505 · -18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…