3190 Nectarine Cir · Panthersville, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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 +25.0/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +8.2/10.0
- 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
$100,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
Key facts
- $390 HOA
- 2 parking spots
- Built 1973
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath condo listed at $100k.
Deal economics
- At list price, monthly cash flow is $218 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $100k).
- Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
- Cap rate 8.9% 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 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 33% 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 $691 of loan paydown is wiped out by about $3k 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 119 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts; this cycle's ask has dropped $25k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $17k; list at $100k implies a 488% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 23% of rent.
- Climate carrying-cost: moderate wind risk, 23% 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 119 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new 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
- 1.72% ✓
- Cap rate
- 8.91%
- Cash-on-cash
- 9.35%
- DSCR
- 1.42
- GRM
- 4.8
CMA / ARV
- ARV (median comp)
- $125,538
- List price
- $100,000
- Delta
- -20.34%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 2.18% rent growth · sell at horizon
- IRR
- -3.3%
- Equity multiple
- 0.88×
- Total profit
- $-3,416
- Equity at exit
- $14,910
- IRR
- 5.3%
- Equity multiple
- 1.37×
- Total profit
- $10,459
- Equity at exit
- $8,646
Cash invested: $28,000 (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 30034
- Home prices YoY
- -27.4%
- Rents YoY
- 2.2%
- Active inventory
- 353
- Price-to-rent
- 4.8×
Monthly cashflow live
- Estimated rent
- $1,725 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$188 /mo · $2,258/yr
- Insurance
- −$42
- HOA
- −$390
- Vacancy / Maint / Mgmt
- −$362
- Net cashflow
- $218
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
- $25,000
- Closing costs
- $3,000
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3205 Quincetree Ln Decatur, GA | 2.0 | 2.0 | 1218 | $1,600 | $1.31 | 19d | 1 | 0.06mi |
| 3186 Quincetree Ln Decatur, GA | 2.0 | 2.0 | 994 | $1,350 | $1.36 | 44d | 1 | 0.07mi |
| 4035 Flat Shoals Pkwy Decatur, GA | 1.0–3.0 | 1.0–2.0 | 893 | $1,679 | $1.88 | 2d | 34 | 0.13mi |
| 2954 Vining Ridge Ln Decatur, GA | 2.0 | 2.5 | 1528 | $1,495 | $0.98 | 44d | 1 | 0.15mi |
| 2725 Vining Ridge Ter Unit 2725 Decatur, GA | 2.0 | 2.5 | 1590 | $1,500 | $0.94 | 44d | 1 | 0.19mi |
| 2918 Vining Ridge Ter Decatur, GA | 2.0 | 2.5 | 1528 | $1,800 | $1.18 | 5d | 1 | 0.19mi |
| 2805 Vining Ridge Ter Decatur, GA | 3.0 | 2.5 | 1664 | $1,600 | $0.96 | 44d | 1 | 0.25mi |
| 3321 Peppertree Cir Decatur, GA | 1.0–3.0 | 1.0 | 813 | $1,299 | $1.60 | 21d | 31 | 0.25mi |
| 2868 Vining Ridge Ter Decatur, GA | 2.0 | 2.5 | 1528 | $1,499 | $0.98 | 18d | 1 | 0.27mi |
| 2840 Vining Ridge Ter Unit 1 Decatur, GA | 3.0 | 2.5 | 1433 | $1,425 | $0.99 | 3d | 1 | 0.30mi |
| 3800 Flat Shoals Pkwy Decatur, GA | 2.0–3.0 | 1.5–2.5 | 1370 | $1,711 | $1.25 | 2d | 51 | 0.36mi |
| 3319 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1600 | $1,600 | $1.00 | 19d | 1 | 0.43mi |
| 3326 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,761 | $1.13 | 21d | 1 | 0.45mi |
| 3364 Waldrop Trl Decatur, GA | 3.0 | 3.0 | 1200 | $1,800 | $1.50 | 44d | 1 | 0.53mi |
| 3859 Flat Shoals Pkwy Decatur, GA | 1.0–2.0 | 1.0–2.5 | 1018 | $1,400 | $1.37 | 13d | 7 | 0.56mi |
| 3101 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1290 | $1,395 | $1.08 | 44d | 1 | 0.60mi |
| 3798 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1412 | $1,680 | $1.19 | 21d | 1 | 0.63mi |
| 3100 Lumby Dr Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1057 | $1,808 | $1.71 | 1d | 26 | 0.63mi |
| 3754 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1560 | $1,625 | $1.04 | 44d | 1 | 0.63mi |
| 17301 Waldrop Cv Decatur, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 44d | 1 | 0.63mi |
| 17301 Waldrop Cv Decatur, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 18d | 1 | 0.63mi |
| 100 Lumby Ct Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1150 | $1,899 | $1.65 | 2d | 11 | 0.63mi |
| 3804 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1412 | $1,850 | $1.31 | 24d | 1 | 0.64mi |
| 3474 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1412 | $800 | $0.57 | 44d | 1 | 0.66mi |
| 11101 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1293 | $1,550 | $1.20 | 44d | 1 | 0.68mi |
| 3516 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,800 | $1.15 | 44d | 1 | 0.69mi |
| 3489 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1400 | $1,400 | $1.00 | 44d | 1 | 0.69mi |
| 3169 Kingswood Gln Decatur, GA | 3.0 | 2.5 | 1560 | $1,575 | $1.01 | 44d | 1 | 0.69mi |
| 3525 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,695 | $1.09 | 22d | 1 | 0.70mi |
| 6201 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1300 | $1,350 | $1.04 | 19d | 1 | 0.70mi |
| 3906 Waldrop Ln Decatur, GA | 3.0 | 2.5 | 1560 | $1,700 | $1.09 | 44d | 1 | 0.70mi |
| 3914 Waldrop Ln Decatur, GA | 3.0 | 3.0 | 1560 | $1,697 | $1.09 | 4d | 1 | 0.71mi |
| 6303 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1292 | $1,900 | $1.47 | 44d | 1 | 0.71mi |
| 3162 Panthers Trce Decatur, GA | 3.0 | 2.5 | 1434 | $1,700 | $1.19 | 44d | 1 | 0.73mi |
| 3188 Panthers Trce Decatur, GA | 2.0 | 3.0 | 1350 | $1,495 | $1.11 | 44d | 1 | 0.75mi |
| 3189 Kingswood Gln Decatur, GA | 2.0 | 2.5 | 1152 | $2,100 | $1.82 | 44d | 1 | 0.75mi |
| 3516 Kingswood Run Unit 1 Decatur, GA | 2.0 | 2.0 | 988 | $1,500 | $1.52 | 24d | 1 | 0.84mi |
| 3460 Boring Rd Decatur, GA | 3.0 | 2.0 | 1855 | $1,900 | $1.02 | 24d | 1 | 0.92mi |
| 3554 Waldrop Rd Decatur, GA | 3.0 | 2.5 | 1646 | $2,135 | $1.30 | 3d | 1 | 0.93mi |
| 3733 Waldrop Hills Dr Decatur, GA | 3.0 | 2.5 | 1646 | $2,023 | $1.23 | 44d | 1 | 0.94mi |
HOA detail condo
- Monthly dues
- $390 · $4,680/yr
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 26 events
-
2026-06-18days on market $100,000 Active 119 DOM
-
2026-06-17days on market $100,000 Active 118 DOM
-
2026-06-16days on market $100,000 Active 117 DOM
-
2026-06-15days on market $100,000 Active 116 DOM
-
2026-06-13days on market $100,000 Active 114 DOM
-
2026-06-09days on market $100,000 Active 110 DOM
-
2026-06-08days on market $100,000 Active 109 DOM
-
2026-06-07pricedays on market $100,000 Active 108 DOM
-
2026-06-04days on market $114,000 Active 105 DOM
-
2026-06-03days on market $114,000 Active 104 DOM
-
2026-06-02days on market $114,000 Active 103 DOM
-
2026-06-01days on market $114,000 Active 102 DOM
-
2026-05-31days on market $114,000 Active 101 DOM
-
2026-05-16status Active 755-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-05-16status Back On Market 758-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-05-15historical 758-char remark
Show marketing remark (755 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-05-15historical 755-char remark
Show marketing remark (755 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-05-11price $114,000 755-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-05-11price $114,000 758-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-02-18$125,000 Active 755-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-02-18$125,000 New 758-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-02-18historical $125,000 755-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2026-02-18historical $125,000 758-char remark
Show marketing remark (758 chars)
Great opportunity for both homeowners and investors! This well-maintained 3-bedroom, 2-bathroom home in the desirable Orchard Lane community offers comfort, convenience, and value. The property features functional front and rear entry access, creating added flexibility for everyday living. Enjoy a prime location with quick access to I-285 and I-20, just minutes from Downtown Atlanta, plus nearby shopping, dining, and everyday essentials. Recent updates enhance the home's appeal, including improvements to the kitchen, renovated upstairs bathroom, and updated flooring. Whether you're a first-time homebuyer or an investor expanding your portfolio, this property checks the boxes. No rental restriction cap. Vacant and move-in ready. No FHA financing.
-
2015-05-29soldstatus $17,000
-
1995-12-27soldstatus $23,000
-
1995-12-27soldstatus $23,000
ⓘ 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
- $2,258 · $188/mo
- Projected year-2 tax
- $2,258 · $188/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 ≥105°F today · 19 d/yr by 30 yrs out
- Wind 5/10 Major 23% 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
- $20,695
- − Mortgage interest
- −$5,602
- − Property taxes
- −$2,258
- − Insurance
- −$500
- − Repairs & maintenance
- −$1,656
- − Management
- −$1,656
- − HOA
- −$4,680
- − Depreciation
- −$2,909
- Taxable income
- $1,435
- Est. tax owed @ 24.0%
- −$344
- After-tax cash flow
- $2,274/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Dekalb County
- NCES district ID
- 1301740
- Math proficiency
- 19% ▼ -12.00%
- Reading proficiency
- 28% ▼ -7.00%
- Median HH income
- $51,448
- Composite
- 20.92/100
- National rank
- #8482
- State rank
- #125 of 174 in GA
Livability — Panthersville
- Score
- 66/100
- State rank
- #180
- US rank
- #11244
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Dekalb County · 782,738 people
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 41,847
- Household income
- $63,517
- Rent vs Own
- Severe rent burden
- 1659.0
Population outlook (DeKalb County) Hauer SSP2
- Today (2025)
- 839,977 people
- By 2030
- 891,768 · +6.2%
- By 2040
- 988,894 · +17.7%
- By 2050
- 1,074,583 · +27.9%
- By 2075
- 1,245,026 · +48.2%
- By 2100
- 1,303,135 · +55.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (90%)
- Race & ethnicity
- Black 90% White 4% Two or more races 3% Hispanic / Latino 2%
- Common ancestry
- Hispanic 1% Lithuanian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 93% English-only · Spanish 2% French/Haitian/Cajun 1%
Political lean MEDSL · DeKalb
- 2024 margin
- Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
- 2008→2024 swing
- +6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
- All cycles
- 2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -78.92%
- Current HPI
- 209.5638
- Rent YoY
- ▲ 2.18%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+395.7% since first listed13 events — show timeline
- 2026-05-16 Relisted — FMLS
- 2026-05-16 Relisted — GAMLS
- 2026-05-15 Listing Removed — FMLS
- 2026-05-15 Listing Removed — GAMLS
- 2026-05-11 Price Changed $114,000 FMLS
- 2026-05-11 Price Changed $114,000 GAMLS
- 2026-02-18 Listed $125,000 FMLS
- 2026-02-18 Listed $125,000 GAMLS
- 2026-02-18 Coming Soon $125,000 FMLS
- 2026-02-18 Coming Soon $125,000 GAMLS
- 2015-05-29 Sold (Public Records) $17,000 Public Records
- 1995-12-27 Sold (Public Records) $23,000 Public Records
- 1995-12-27 Sold (Public Records) $23,000 Public Records
Property tax history
+6.7%/yrLatest (2025): $2,258 · -9.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…