CashFlowRE
Sign in Sign up
1330 Allene Ave SW 🏷️ Likely Rental
C- Composite 50.82
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • 1% rule +4.5/10.0
  • DSCR +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

1330 Allene Ave SW · Atlanta, GA 30310
6 bd · 2.0 ba · 1,942 sqft · SingleFamily public records · 130 Days on market
Built 1920 5,000 sqft lot Est $538k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

Key facts

  • Walk to met atlanta
  • Walk to beltline
  • Unfinished basement

Tags

UNFINISHED BASEMENTWALK TO BELTLINEWALK TO PARKSWALK TO MET ATLANTAWALK TO LEE + WHITEWALK TO MERCEDES-BENZ STADIUM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $285,000 price doesn't fit this home's estimated sale value (~$538,069) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 6-bed/2.0-bath single-family listed at $285k.

Deal economics

  • At list price, monthly cash flow is $57 ($683/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 $270k (5.2% below list).
  • Recommended offer: $251k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 3.1% 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: schools C-, 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.
  • Market conditions: Rents rising (+2.8%/yr); 452 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,703/mo this rent would consume 61% of the median local household income ($53k/yr) (locally 1676% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 130 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 23 sale attempts since 19y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $175k; list at $285k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $250,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.95%
Cap rate
6.53%
Cash-on-cash
0.86%
DSCR
1.04
GRM
8.8

CMA / ARV

ARV (median comp)
$538,069
List price
$285,000
Delta
-47.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.77% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-43,074
Equity at exit
$42,494
10-year hold
IRR
-6.9%
Equity multiple
0.56×
Total profit
$-34,953
Equity at exit
$24,642

Cash invested: $79,800 (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 30310

Home prices YoY
-32.8%
Rents YoY
2.8%
Active inventory
452
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,703 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$465 /mo · $5,582/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$568
Net cashflow
$57

Break-even live

Break-even rent $2,631
Max offer price $285,000
Occupancy floor 93%

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
$71,250
Closing costs
$8,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1656 Thornton Pl SW Atlanta, GA 6.0 3.0 1815 $3,300 $1.82 24d 1 0.96mi
903 Beecher St SW Atlanta, GA 6.0 4.0 1500 $8,000 $5.33 22d 1 1.03mi

Listing history 50 events

  1. 2026-03-31
    price $285,000 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  2. 2026-03-31
    price $285,000 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  3. 2026-02-20
    status Active 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  4. 2026-02-19
    listed $305,000 New 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  5. 2026-02-04
    historical 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  6. 2026-02-04
    historical
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  7. 2026-01-04
    listed $305,000 Active 256-char remark
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  8. 2026-01-04
    listed $305,000 New
    Show marketing remark (256 chars)

    Renovated intown Capitol View home with income potential and unfinished basement. Currently operated as a 6-bed rental producing approx. $4,000/month. Walk to BeltLine, parks, MET Atlanta, Lee + White, and Mercedes-Benz Stadium. Seller financing available.

  9. 2025-11-30
    historical
  10. 2025-09-26
    status Pending
  11. 2025-09-22
    historical Active Under Contract
  12. 2025-09-22
    historical Active Under Contract
  13. 2025-09-18
    historical
  14. 2025-09-03
    status Active
  15. 2025-09-03
    status Back On Market
  16. 2025-08-31
    status Pending
  17. 2025-08-26
    historical Active Under Contract
  18. 2025-08-26
    historical Active Under Contract
  19. 2025-08-24
    price $275,000
  20. 2025-08-10
    listed $275,000 Active
  21. 2025-07-21
    price $345,000
  22. 2025-03-21
    historical
  23. 2025-03-21
    historical
  24. 2024-07-22
    listed $370,000 Active
  25. 2024-07-21
    listed $290,000 New
  26. 2024-07-21
    listed $370,000 New
  27. 2023-08-01
    historical
  28. 2023-05-12
    listed $435,000 New
  29. 2023-01-10
    historical
  30. 2022-12-31
    historical
  31. 2022-12-02
    status Back On Market
  32. 2022-12-02
    status Back On Market
  33. 2022-11-24
    status Under Contract
  34. 2022-11-24
    status Under Contract
  35. 2022-11-03
    price $425,000
  36. 2022-11-03
    price $425,000
  37. 2022-10-12
    listed $465,000 New
  38. 2022-10-07
    listed $465,000 New
  39. 2022-08-03
    historical
  40. 2022-07-01
    listed $385,000 New
  41. 2022-04-30
    historical
  42. 2022-04-15
    price $395,000
  43. 2022-04-07
    listed $425,000 New
  44. 2018-05-21
    soldstatus $175,000
  45. 2018-05-16
    soldstatus $175,000 Sold
  46. 2018-05-16
    soldstatus $175,000 Sold
  47. 2018-04-18
    status Pending
  48. 2018-04-18
    status Under Contract
  49. 2018-04-18
    historical
  50. 2018-04-11
    listed $187,000 New

ⓘ 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
$5,582 · $465/mo
Projected year-2 tax
$5,582 · $465/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 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$32,436
− Mortgage interest
−$15,964
− Property taxes
−$5,582
− Insurance
−$1,425
− Repairs & maintenance
−$2,595
− Management
−$2,595
− Depreciation
−$8,291
Taxable loss
−$4,016
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$964
After-tax cash flow
$1,647/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
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

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,094,430 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
27,186
Household income
$53,037
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
1676.0

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
Predominantly Black (76%)
Race & ethnicity
Black 76% White 14% Two or more races 4% Hispanic / Latino 4% Asian 2%
Common ancestry
Lithuanian 1% Slovak 1% Serbian 0%
Foreign-born
5% · Canada, South Korea, Vietnam
Languages at home
92% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 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
▼ -204.00%
Current HPI
418.7297
Rent YoY
▲ 2.77%
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

+612.5% since first listed
69 events — show timeline
  • 2026-03-31 Price Changed $285,000 GAMLS
  • 2026-03-31 Price Changed $285,000 FMLS
  • 2026-02-20 Relisted FMLS
  • 2026-02-19 Listed $305,000 GAMLS
  • 2026-02-04 Listing Removed GAMLS
  • 2026-02-04 Listing Removed FMLS
  • 2026-01-04 Listed $305,000 GAMLS
  • 2026-01-04 Listed $305,000 FMLS
  • 2025-11-30 Listing Removed GAMLS
  • 2025-09-26 Pending FMLS
  • 2025-09-22 Contingent FMLS
  • 2025-09-22 Contingent GAMLS
  • 2025-09-18 Listing Removed FMLS
  • 2025-09-03 Relisted FMLS
  • 2025-09-03 Relisted GAMLS
  • 2025-08-31 Pending FMLS
  • 2025-08-26 Contingent GAMLS
  • 2025-08-26 Contingent FMLS
  • 2025-08-24 Price Changed $275,000 GAMLS
  • 2025-08-10 Listed $275,000 FMLS
  • 2025-07-21 Price Changed $345,000 GAMLS
  • 2025-03-21 Listing Removed FMLS
  • 2025-03-21 Listing Removed GAMLS
  • 2024-07-22 Listed $370,000 FMLS
  • 2024-07-21 Listed $370,000 GAMLS
  • 2024-07-21 Listed $290,000 GAMLS
  • 2023-08-01 Listing Removed GAMLS
  • 2023-05-12 Listed $435,000 GAMLS
  • 2023-01-10 Listing Removed GAMLS
  • 2022-12-31 Listing Removed GAMLS
  • 2022-12-02 Relisted GAMLS
  • 2022-12-02 Relisted GAMLS
  • 2022-11-24 Pending GAMLS
  • 2022-11-24 Pending GAMLS
  • 2022-11-03 Price Changed $425,000 GAMLS
  • 2022-11-03 Price Changed $425,000 GAMLS
  • 2022-10-12 Listed $465,000 GAMLS
  • 2022-10-07 Listed $465,000 GAMLS
  • 2022-08-03 Listing Removed GAMLS
  • 2022-07-01 Listed $385,000 GAMLS
  • 2022-04-30 Listing Removed GAMLS
  • 2022-04-15 Price Changed $395,000 GAMLS
  • 2022-04-07 Listed $425,000 GAMLS
  • 2018-05-21 Sold (Public Records) $175,000 Public Records
  • 2018-05-16 Sold (MLS) $175,000 GAMLS
  • 2018-05-16 Sold (MLS) $175,000 FMLS
  • 2018-04-18 Pending FMLS
  • 2018-04-18 Pending GAMLS
  • 2018-04-18 Listing Removed GAMLS
  • 2018-04-11 Listed $187,000 GAMLS
  • 2018-04-06 Listed $187,000 FMLS
  • 2018-02-02 Relisted GAMLS
  • 2018-01-29 Listing Removed GAMLS
  • 2018-01-25 Price Changed $210,000 GAMLS
  • 2018-01-22 Relisted GAMLS
  • 2018-01-10 Pending GAMLS
  • 2017-12-19 Listed $220,000 GAMLS
  • 2015-03-20 Sold (Public Records) $30,000 Public Records
  • 2007-10-09 Sold (Public Records) $113,000 Public Records
  • 2007-07-13 Sold (MLS) $89,900 FMLS
  • 2007-05-30 Listed $89,900 FMLS
  • 2005-07-27 Sold (Public Records) $310,000 Public Records
  • 2005-03-03 Sold (Public Records) $145,000 Public Records
  • 2002-04-17 Sold (Public Records) $100,000 Public Records
  • 2002-04-17 Sold (Public Records) $63,000 Public Records
  • 1998-01-30 Sold (Public Records) $75,000 Public Records
  • 1994-09-16 Sold (Public Records) $50,000 Public Records
  • 1994-08-01 Sold (Public Records) $35,000 Public Records
  • 1987-09-30 Sold (Public Records) $40,000 Public Records

Property tax history

+15.6%/yr

Latest (2025): $5,582 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…