2604 Campbellton Rd SW Unit C7 · Atlanta, 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 2/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +4.2/5.0
- Condition / age +4.0/5.0
- Rent growth +2.5/5.0
- Schools +0.8/10.0
- Appreciation +0.0/10.0
$104,500
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment.
Key facts
- Close to transit
- Move in ready
- Close to shopping
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath townhouse listed at $104k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $649 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $104k).
- Recommended offer: $92k (12.0% below list) — sets the bar for market timing.
- Cap rate 13.7% vs local median 3.2% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Ralph Bunche Middle School (math 2% / reading 12%, grade F, #449 of 470 statewide, top 97%, 824 students, 100% FRL); D. M. Therrell High School (math 5% / reading 10%, grade F, #378 of 424 statewide, top 91%, 973 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 7% at this address vs 32% district-wide (-25 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents soft (-0.2%/yr); 318 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 57d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $722 of loan paydown is wiped out by about $3k 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.
- At projected returns (-3.0% appreciation + 0.0% rent growth), your $29k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 170 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $60k (37%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 2.7% of price.
- Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→19/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 170 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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.
- 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
- 1.78% ✓
- Cap rate
- 13.75%
- Cash-on-cash
- 26.62%
- DSCR
- 2.18
- GRM
- 4.7
CMA / ARV
- ARV (median comp)
- $178,013
- List price
- $104,500
- Delta
- -41.30%
- 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 |
|---|---|---|---|---|---|---|---|
| 2587 Bonnybrook Dr SW | 0.46mi | 3/2.0 (+1) | 1,600 (-7%) | 3mo | $220,000 | $138 | 59 |
| 2273 Boulevard Granada SW | 1.36mi | 3/1.5 (+1) | 1,790 (+4%) | 2mo | $175,000 | $98 | 50 |
| 2429 Woodhill Ln | 1.04mi | 3/2.0 (+1) | 1,596 (-8%) | 2mo | $290,000 | $182 | 45 |
| 1845 Fort Valley Dr SW | 1.36mi | 3/2.0 (+1) | 1,582 (-8%) | 2mo | $285,000 | $180 | 44 |
| 1843 Devon Dr | 0.66mi | 2/2.5 | 1,328 (-23%) | 3mo | $185,000 | $139 | 39 |
| 2649 Headland Dr | 0.73mi | 3/3.0 (+1) | 1,914 (+11%) | 2mo | $325,000 | $170 | 37 |
| 2261 Star Mist Dr SW | 1.07mi | 3/2.0 (+1) | 1,300 (-25%) | 2mo | $187,000 | $144 | 34 |
| 1410 Willis Mill Rd SW | 1.07mi | 3/2.0 (+1) | 1,408 (-18%) | 2mo | $305,000 | $217 | 33 |
| 2313 Manor Ave | 0.85mi | 3/2.0 (+1) | 1,363 (-21%) | 2mo | $325,000 | $238 | 33 |
| 2742 Arrowood Dr | 1.45mi | 3/2.0 (+1) | 1,462 (-15%) | 2mo | $125,000 | $85 | 33 |
| 2555 Graywall St | 1.24mi | 3/1.5 (+1) | 1,426 (-18%) | 0mo | $294,000 | $206 | 33 |
| 2608 Westchester Dr | 1.27mi | 3/2.0 (+1) | 1,462 (-15%) | 2mo | $189,000 | $129 | 33 |
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 · 0.0% rent growth · sell at horizon
- IRR
- 16.8%
- Equity multiple
- 1.65×
- Total profit
- $19,043
- Equity at exit
- $15,581
- IRR
- 22.9%
- Equity multiple
- 2.68×
- Total profit
- $49,089
- Equity at exit
- $9,035
Cash invested: $29,260 (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
Active competition Active MLS
- For sale now
- 12 active · 1 under contract
- Months of supply
- 36.0 mo (3%/mo absorbed)
- Median asking
- $139,900 ($81/sqft)
- Median days on market
- 86 d
- This list price
- 8% of active listings are priced below it
- ARV vs active asking
- +27.2% above current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30311
- Home prices YoY
- -33.3%
- Rents YoY
- -0.2%
- Active inventory
- 318
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $1,863 high interval (Pro) →
- Mortgage (P&I)
- −$548
- Tax from tax record
- −$231 /mo · $2,770/yr
- Insurance
- −$44
- HOA
- −$0
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$391
- Net cashflow
- $649
Break-even live
Sensitivity live
| Price | -10% $708 | -5% $679 | +0% $649 | +5% $620 | +10% $590 |
|---|---|---|---|---|---|
| Rent | -10% $502 | -5% $576 | +0% $649 | +5% $723 | +10% $796 |
| Rate | -1.0pp $702 | -0.5pp $676 | base $649 | +0.5pp $622 | +1.0pp $595 |
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
- $26,125
- Closing costs
- $3,135
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2604 Campbellton Rd SW Atlanta, GA | 2.0 | 3.0 | 1500 | $1,300 | $0.87 | 10d | 1 | 0.03mi |
| 2604 Campbellton Rd SW Unit F4 Atlanta, GA | 2.0 | 2.5 | 1500 | $1,300 | $0.87 | 13d | 1 | 0.04mi |
| 1901 Windsor Dr SW Atlanta, GA | 3.0 | 3.0 | 1620 | $3,900 | $2.41 | 38d | 1 | 0.13mi |
| 1821 Sandringham Dr SW Atlanta, GA | 3.0 | 2.0 | 1540 | $2,100 | $1.36 | 68d | 1 | 0.25mi |
| 1788 Dodson Dr SW Atlanta, GA | 3.0 | 2.0 | 1212 | $1,950 | $1.61 | 63d | 1 | 0.34mi |
| 1788 Dodson Dr SW Atlanta, GA | 3.0 | 2.0 | 1212 | $1,950 | $1.61 | 48d | 1 | 0.34mi |
| 1994 Bent Creek Way SW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 897 | $1,245 | $1.39 | 3d | 1 | 0.46mi |
| 2218 Dodson Dr East Point, GA | 3.0 | 2.0 | 1216 | $2,200 | $1.81 | 4d | 1 | 0.47mi |
| 2400 Campbellton Rd SW Atlanta, GA | 2.0–3.0 | 1.5–2.5 | 1237 | $1,250 | $1.01 | 66d | 3 | 0.47mi |
| 2400 Campbellton Rd SW Atlanta, GA | 2.0 | 2.0 | 1125 | $1,250 | $1.11 | 73d | 1 | 0.47mi |
| 2400 Campbellton Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 1350 | $1,350 | $1.00 | 57d | 2 | 0.47mi |
| 2467 Calvin Ave Atlanta, GA | 3.0 | 2.0 | 1200 | $1,950 | $1.62 | 73d | 1 | 0.52mi |
| 2467 Calvin Ave Atlanta, GA | 3.0 | 2.0 | 1200 | $1,950 | $1.62 | 38d | 1 | 0.52mi |
| 1735 Willis Mill Rd SW Atlanta, GA | 3.0 | 2.0 | 1461 | $2,073 | $1.42 | 4d | 1 | 0.52mi |
| 2039 Bent Creek Way SW Atlanta, GA | 1.0–2.0 | 1.0 | 898 | $1,200 | $1.34 | 57d | 1 | 0.54mi |
| 2740 Bonnybrook Dr SW Atlanta, GA | 3.0 | 2.0 | 1200 | $1,200 | $1.00 | 43d | 1 | 0.56mi |
| 2328 Campbellton Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1014 | $1,225 | $1.21 | 73d | 9 | 0.56mi |
| 2712 Cherry Laurel Ln SW Atlanta, GA | 3.0 | 1.5 | 1075 | $1,631 | $1.52 | 21d | 1 | 0.57mi |
| 2258 Bryant Dr Unit 3 Atlanta, GA | 3.0 | 2.0 | 1300 | $950 | $0.73 | 4d | 1 | 0.59mi |
| 2909 Campbellton Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 917 | $1,164 | $1.27 | 2d | 1 | 0.60mi |
| 1624 Dodson Dr SW Atlanta, GA | 3.0 | 2.0 | 1812 | $2,850 | $1.57 | 18d | 1 | 0.66mi |
| 1668 Laurelwood Dr SW Atlanta, GA | 3.0 | 2.0 | 2019 | $2,000 | $0.99 | 70d | 1 | 0.67mi |
| 1736 Devon Dr SW Atlanta, GA | 3.0 | 2.5 | 1354 | $2,000 | $1.48 | 73d | 1 | 0.70mi |
| 2675 Headland Dr Atlanta, GA | 3.0 | 2.0 | 1408 | $1,600 | $1.14 | 66d | 1 | 0.74mi |
| 2521 N Bryan Cir East Point, GA | 3.0 | 2.0 | 1480 | $1,900 | $1.28 | 23d | 1 | 0.87mi |
| 2861 Headland Dr East Point, GA | 1.0 | 1.0 | 1200 | $800 | $0.67 | 23d | 1 | 0.91mi |
| 2285 Headland Dr East Point, GA | 3.0 | 2.0 | 1370 | $1,000 | $0.73 | 38d | 1 | 1.00mi |
| 2284 Headland Dr Atlanta, GA | 3.0 | 3.5 | 1117 | $1,502 | $1.34 | 62d | 1 | 1.03mi |
| 1867 Myrtle Dr SW #24 Atlanta, GA | 3.0 | 2.5 | 1400 | $1,400 | $1.00 | 68d | 1 | 1.06mi |
| 1867 Myrtle Dr SW #29 Atlanta, GA | 3.0 | 2.5 | 1368 | $1,400 | $1.02 | 24d | 1 | 1.06mi |
| 1867 Myrtle Dr SW Atlanta, GA | 3.0 | 2.5 | 1400 | $1,400 | $1.00 | 73d | 1 | 1.09mi |
| 1717 Centra Villa Dr SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1033 | $1,400 | $1.35 | 73d | 1 | 1.12mi |
| 1870 Myrtle Dr SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 900 | $1,212 | $1.35 | 2d | 29 | 1.14mi |
| 3138 Imperial Cir SW Atlanta, GA | 3.0 | 3.0 | 2210 | $2,250 | $1.02 | 73d | 1 | 1.18mi |
| 2287 Mulberry St Unit B Atlanta, GA | 3.0 | 1.0 | 1700 | $2,500 | $1.47 | 73d | 1 | 1.20mi |
| 1988 Plaza Ln SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 990 | $1,174 | $1.19 | 59d | 13 | 1.21mi |
| 1988 Plaza Ln SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 990 | $1,200 | $1.21 | 4d | 20 | 1.21mi |
| 2079 Honeysuckle Ln SW Atlanta, GA | 3.0 | 2.0 | 1500 | $1,900 | $1.27 | 73d | 1 | 1.21mi |
| 2107 Pinehurst Dr East Point, GA | 2.0 | 2.0 | 1154 | $2,195 | $1.90 | 4d | 1 | 1.23mi |
| 2610 Harmony Way Atlanta, GA | 3.0 | 1.0 | 1100 | $1,095 | $1.00 | 73d | 1 | 1.26mi |
Listing history 50 events
-
2026-08-08days on market $104,500 Active 170 DOM
-
2026-08-06days on market $104,500 Active 168 DOM
-
2026-08-05days on market $104,500 Active 167 DOM
-
2026-08-04days on market $104,500 Active 166 DOM
-
2026-08-03pricedays on market $104,500 Active 165 DOM
-
2026-07-31days on market $115,000 Active 162 DOM
-
2026-07-30days on market $115,000 Active 160 DOM
-
2026-07-26days on market $115,000 Active 157 DOM
-
2026-07-24days on market $115,000 Active 155 DOM
-
2026-07-23days on market $115,000 Active 154 DOM
-
2026-07-22days on market $115,000 Active 153 DOM
-
2026-07-21days on market $115,000 Active 152 DOM
-
2026-07-20days on market $115,000 Active 151 DOM
-
2026-07-18days on market $115,000 Active 149 DOM
-
2026-07-18days on market $115,000 Active 148 DOM
-
2026-07-16days on market $115,000 Active 147 DOM
-
2026-07-15days on market $115,000 Active 146 DOM
-
2026-07-14days on market $115,000 Active 145 DOM
-
2026-07-13days on market $115,000 Active 144 DOM
-
2026-07-13pricestatus $115,000 Active 143 DOM
-
2026-07-02status $129,900 Pending 143 DOM
-
2026-07-01days on market $129,900 Active 143 DOM
-
2026-06-30days on market $129,900 Active 142 DOM
-
2026-06-29days on market $129,900 Active 141 DOM
-
2026-06-28days on market $129,900 Active 140 DOM
-
2026-06-27days on market $129,900 Active 139 DOM
-
2026-06-26days on market $129,900 Active 138 DOM
-
2026-06-24days on market $129,900 Active 136 DOM
-
2026-06-22days on market $129,900 Active 134 DOM
-
2026-06-21days on market $129,900 Active 133 DOM
-
2026-06-18days on market $129,900 Active 130 DOM
-
2026-06-17days on market $129,900 Active 129 DOM
-
2026-06-16days on market $129,900 Active 128 DOM
-
2026-06-15days on market $129,900 Active 127 DOM
-
2026-06-13days on market $129,900 Active 125 DOM
-
2026-06-13days on market $129,900 Active 124 DOM
-
2026-06-09days on market $129,900 Active 121 DOM
-
2026-06-08days on market $129,900 Active 120 DOM
-
2026-06-07days on market $129,900 Active 119 DOM
-
2026-06-04days on market $129,900 Active 116 DOM
-
2026-06-03days on market $129,900 Active 115 DOM
-
2026-06-02days on market $129,900 Active 114 DOM
-
2026-06-01days on market $129,900 Active 113 DOM
-
2026-05-31days on market $129,900 Active 112 DOM
-
2026-04-25price $129,900 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
-
2026-04-25price $129,900 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
-
2026-03-23price $149,500 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
-
2026-03-23price $149,500 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
-
2026-02-06$165,000 New 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
-
2026-02-06$165,000 Active 303-char remark
Show marketing remark (303 chars)
Move-in ready condo with great potential. This 2BR unit is fully livable and offers an easy opportunity for cosmetic updates to add value. Convenient Campbellton Road location close to transit, shopping, and major redevelopment. Ideal for first-time buyers or investors looking for a solid rental option
ⓘ 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
- $2,770 · $231/mo
- Projected year-2 tax
- $2,770 · $231/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 2/10 Low
- Heat 6/10 Major 7 d/yr ≥104°F today · 19 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
- $22,353
- − Mortgage interest
- −$5,854
- − Property taxes
- −$2,770
- − Insurance
- −$522
- − Repairs & maintenance
- −$1,788
- − Management
- −$1,788
- − Depreciation
- −$3,040
- Taxable income
- $6,590
- Est. tax owed @ 24.0%
- −$1,582
- After-tax cash flow
- $6,208/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.
Condition & rehab AI · 9 photos
This move-in ready townhouse is in good condition with minimal cosmetic updates needed to enhance its resale and rental value.
Value-add opportunities
- Both Paint exterior trim — Enhances curb appeal and value ↑
- Both Clean gutters — Improves drainage and property value ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,203,707 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 34,953
- Household income
- $50,649
- Rent vs Own
- Severe rent burden
- 17% of renters
Population outlook (Fulton County) Hauer SSP2
- Today (2025)
- 1,203,707 people
- By 2030
- 1,299,706 · +8.0%
- By 2040
- 1,488,256 · +23.6%
- By 2050
- 1,664,580 · +38.3%
- By 2075
- 2,036,072 · +69.2%
- By 2100
- 2,222,402 · +84.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (89%)
- Race & ethnicity
- Black 89% Hispanic / Latino 4% Two or more races 4% White 3%
- Common ancestry
- Hispanic 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 93% English-only · Spanish 3% French/Haitian/Cajun 1% Korean 1%
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
- ▼ -129.99%
- Current HPI
- 259.954
- Rent YoY
- ▼ -0.19%
- 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
-88.0% since first listed9 events — show timeline
- 2026-04-25 Price Changed $129,900 GAMLS
- 2026-04-25 Price Changed $129,900 FMLS
- 2026-03-23 Price Changed $149,500 GAMLS
- 2026-03-23 Price Changed $149,500 FMLS
- 2026-02-06 Listed $165,000 FMLS
- 2026-02-06 Listed $165,000 GAMLS
- 2019-07-03 Sold (Public Records) $1,968,750 Public Records
- 2008-01-29 Sold (Public Records) $1,260,000 Public Records
- 2007-08-09 Sold (Public Records) $1,082,123 Public Records
Property tax history
+15.9%/yrLatest (2025): $2,770 · +64.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…