🏷️ Likely Rental
1330 Allene Ave SW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- 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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 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
- IRR
- -15.2%
- Equity multiple
- 0.46×
- Total profit
- $-43,074
- Equity at exit
- $42,494
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-03-31price $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.
-
2026-03-31price $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.
-
2026-02-20status 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.
-
2026-02-19$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.
-
2026-02-04historical 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.
-
2026-02-04historical
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.
-
2026-01-04$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.
-
2026-01-04$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.
-
2025-11-30historical
-
2025-09-26status Pending
-
2025-09-22historical Active Under Contract
-
2025-09-22historical Active Under Contract
-
2025-09-18historical
-
2025-09-03status Active
-
2025-09-03status Back On Market
-
2025-08-31status Pending
-
2025-08-26historical Active Under Contract
-
2025-08-26historical Active Under Contract
-
2025-08-24price $275,000
-
2025-08-10$275,000 Active
-
2025-07-21price $345,000
-
2025-03-21historical
-
2025-03-21historical
-
2024-07-22$370,000 Active
-
2024-07-21$290,000 New
-
2024-07-21$370,000 New
-
2023-08-01historical
-
2023-05-12$435,000 New
-
2023-01-10historical
-
2022-12-31historical
-
2022-12-02status Back On Market
-
2022-12-02status Back On Market
-
2022-11-24status Under Contract
-
2022-11-24status Under Contract
-
2022-11-03price $425,000
-
2022-11-03price $425,000
-
2022-10-12$465,000 New
-
2022-10-07$465,000 New
-
2022-08-03historical
-
2022-07-01$385,000 New
-
2022-04-30historical
-
2022-04-15price $395,000
-
2022-04-07$425,000 New
-
2018-05-21soldstatus $175,000
-
2018-05-16soldstatus $175,000 Sold
-
2018-05-16soldstatus $175,000 Sold
-
2018-04-18status Pending
-
2018-04-18status Under Contract
-
2018-04-18historical
-
2018-04-11$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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+612.5% since first listed69 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%/yrLatest (2025): $5,582 · -4.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…