CashFlowRE
Sign in Sign up
3070 Everson Ct
C- Composite 50.8
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 +14.9/30.0
  • DSCR +4.6/10.0
  • 1% rule +3.8/10.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

3070 Everson Ct · Snellville, GA 30039
3 bd · 2.0 ba · 1,280 sqft · SingleFamily public records · 12 Days on market
Built 1986 0.28 ac lot $184/sqft · 21% below area Est $298k · 21% under

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

Listing remarks MLS

3070 Everson Ct is a 2-bedroom, 2-bathroom, ranch style home conveniently located in Snellville, GA. Inside you'll find a generous living room and well-equipped kitchen with granite countertops, a patterned backsplash, stainless steel appliances, and a large center island. A master bedroom with an en-suite bathroom and an additional bedroom and full bathroom finish out the interior. Outside, enjoy your private backyard oasis complete with a screened-in porch, gazebo, and a lush lawn. The fully fenced yard is perfect for relaxing or hosting. Rounding it out is an attached two-car garage and a location close to shopping, dining, and major routes. Schedule a showing today!

Key facts

  • Large center island
  • Granite countertops
  • 0.28 acre lot

Tags

WELL-EQUIPPED KITCHENGRANITE COUNTERTOPSPATTERNED TILE BACKSPLASHSTAINLESS STEEL APPLIANCESLARGE CENTER ISLANDPRIVATE BACKYARD OASIS

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer; Electricity available; Other electric service
  • Home design: Single-story home; Fee simple ownership; Resale property; Raised foundation
  • Construction: Vinyl siding; Composition roof; Built with raised foundation
  • Exterior features: Front screened porch; Back yard with fencing; Fenced yard; Gazebo and shed(s); Other exterior features

Interior

  • Kitchen: Kitchen island; Dishwasher; Microwave; Refrigerator
  • Bedrooms: Two main-level bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms (both on main level); Master bathroom with other features
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Shutters on windows; Other interior features; No shared/common walls; Crawl space
  • Laundry & utility: Laundry room and hallway laundry access

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 3-bed/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $69 ($827/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 $206k (12.4% below list).
  • Recommended offer: $206k (12.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.9% in Snellville — 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 67/100 on livability (#169 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Shiloh Middle School (math 16% / reading 24%, grade F, #349 of 470 statewide, top 75%, 1,738 students, 75% FRL); Shiloh High School (math 22% / reading 8%, grade F, #297 of 424 statewide, top 74%, 2,203 students, 65% FRL) — zoned schools average 70% FRL vs 47% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 41% district-wide (-24 pts) — the specific schools serving this property underperform the Gwinnett County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.3%/yr); 352 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $96k; list at $235k implies a 144% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,831 (12.4% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
0.88%
Cap rate
6.64%
Cash-on-cash
1.26%
DSCR
1.06
GRM
9.5

CMA / ARV

ARV (median comp)
$298,253
List price
$235,000
Delta
-21.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3440 Quinn Ridge Dr 0.10mi 4/3.0 (+1) 1,368 (+7%) 6mo $275,000 $201 70
3174 Newcastle Way 0.23mi 4/2.0 (+1) 1,428 (+12%) 4mo $298,300 $209 62
3359 Mansfield Ln 0.67mi 3/2.0 1,271 (-1%) 10mo $255,000 $201 59
3085 Dove Chase Ct 0.51mi 3/2.0 1,389 (+8%) 18mo $285,000 $205 47
2938 Parkwood Rd 0.53mi 3/2.0 1,446 (+13%) 12mo $275,000 $190 44
3399 Mansfield Ln 0.73mi 3/2.0 1,104 (-14%) 1mo $195,000 $177 42
3576 Shrewsbury Ct 0.49mi 4/2.0 (+1) 1,464 (+14%) 11mo $255,000 $174 39
3362 Chesterfield Ct 0.67mi 3/2.0 1,383 (+8%) 22mo $301,000 $218 37
2748 Cordite Loop 0.54mi 4/3.0 (+1) 1,384 (+8%) 20mo $340,000 $246 36

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 · 2.31% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.47×
Total profit
$-35,119
Equity at exit
$35,039
10-year hold
IRR
-7.6%
Equity multiple
0.53×
Total profit
$-30,713
Equity at exit
$20,319

Cash invested: $65,800 (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 30039

Rents YoY
2.3%
Active inventory
352
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,058 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$227 /mo · $2,722/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$432
Net cashflow
$69

Break-even live

Break-even rent $1,971
Max offer price $235,000
Occupancy floor 92%

Sensitivity live

Price -10% $202 -5% $135 +0% $69 +5% $2 +10% $-64
Rent -10% $-94 -5% $-12 +0% $69 +5% $150 +10% $232
Rate -1.0pp $187 -0.5pp $129 base $69 +0.5pp $8 +1.0pp $-54

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
$58,750
Closing costs
$7,050
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2979 Trotters Crest Dr Snellville, GA 3.0 2.0 1456 $1,945 $1.34 18d 1 0.20mi
3111 Fife Way Snellville, GA 3.0 2.0 1392 $2,300 $1.65 18d 1 0.32mi
3302 Glynn Mill Dr Snellville, GA 4.0 2.0 1616 $1,100 $0.68 6d 1 0.40mi
3273 Newcastle Way SW Unit 1 Snellville, GA 3.0 2.0 1560 $950 $0.61 25d 1 0.43mi
2868 Rocky Pointe Way Snellville, GA 3.0 2.0 1782 $1,538 $0.86 6d 1 0.84mi
2928 Ashly Brooke Ct Snellville, GA 4.0 2.5 1416 $1,895 $1.34 44d 1 0.94mi
2600 Trotters Walk Trl Snellville, GA 3.0 2.0 1420 $1,955 $1.38 2d 1 1.01mi
3608 Mansfield Ln Snellville, GA 3.0 2.0 1176 $1,770 $1.51 44d 1 1.02mi
2675 Wildflower Ln Snellville, GA 3.0 2.0 1308 $1,899 $1.45 44d 1 1.07mi
3125 Brownwood Dr Snellville, GA 2.0 1.0 1004 $1,350 $1.34 44d 1 1.18mi
3935 Willowmeade Dr Snellville, GA 3.0 2.0 1650 $1,980 $1.20 2d 1 1.24mi
2543 Mistletoe Ln Snellville, GA 3.0 2.0 1086 $1,819 $1.67 3d 1 1.25mi
4087 Stacy Ln Snellville, GA 3.0 2.0 1575 $1,795 $1.14 6d 1 1.29mi
2524 Holly Berry Trl Snellville, GA 3.0 2.0 1222 $1,811 $1.48 44d 1 1.31mi
2835 Springdale Rd Unit B Snellville, GA 2.0 1.0 1015 $1,450 $1.43 44d 1 1.35mi
2835 Springdale Rd Unit B Snellville, GA 2.0 1.0 1015 $1,450 $1.43 25d 1 1.35mi
2503 Hewatt Rd Snellville, GA 3.0 2.0 1112 $1,829 $1.64 19d 1 1.36mi
3974 Annistown Rd Snellville, GA 1.0–3.0 1.0–2.0 1119 $1,970 $1.76 3d 11 1.46mi

Listing history 6 events

  1. 2026-05-15
    listed $235,000 New 678-char remark
    Show marketing remark (678 chars)

    3070 Everson Ct is a 2-bedroom, 2-bathroom, ranch style home conveniently located in Snellville, GA. Inside you'll find a generous living room and well-equipped kitchen with granite countertops, a patterned backsplash, stainless steel appliances, and a large center island. A master bedroom with an en-suite bathroom and an additional bedroom and full bathroom finish out the interior. Outside, enjoy your private backyard oasis complete with a screened-in porch, gazebo, and a lush lawn. The fully fenced yard is perfect for relaxing or hosting. Rounding it out is an attached two-car garage and a location close to shopping, dining, and major routes. Schedule a showing today!

  2. 2026-05-15
    listed $235,000 Active 683-char remark
    Show marketing remark (678 chars)

    3070 Everson Ct is a 2-bedroom, 2-bathroom, ranch style home conveniently located in Snellville, GA. Inside you'll find a generous living room and well-equipped kitchen with granite countertops, a patterned backsplash, stainless steel appliances, and a large center island. A master bedroom with an en-suite bathroom and an additional bedroom and full bathroom finish out the interior. Outside, enjoy your private backyard oasis complete with a screened-in porch, gazebo, and a lush lawn. The fully fenced yard is perfect for relaxing or hosting. Rounding it out is an attached two-car garage and a location close to shopping, dining, and major routes. Schedule a showing today!

  3. 1997-09-30
    soldstatus $96,500
  4. 1997-05-05
    soldstatus $88,400
  5. 1993-08-27
    soldstatus $77,000
  6. 1986-12-22
    soldstatus $66,500

ⓘ 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
$2,722 · $227/mo
Projected year-2 tax
$2,722 · $227/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 · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 9 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
$24,700
− Mortgage interest
−$13,164
− Property taxes
−$2,722
− Insurance
−$1,175
− Repairs & maintenance
−$1,976
− Management
−$1,976
− Depreciation
−$6,836
Taxable loss
−$3,150
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$756
After-tax cash flow
$1,583/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Snellville

Score
67/100
State rank
#169
US rank
#10705

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
94,380
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
52,783
Household income
$93,701
Rent vs Own
20.6% rent · 79.4% own
Severe rent burden
906.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Black 58% White 21% Hispanic / Latino 14% Two or more races 9% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Hispanic 1% American 1% Italian 1%
Foreign-born
20% · Canada
Languages at home
79% English-only · Spanish 10% Russian/Polish/Slavic 2% Other Indo-European 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -165.06%
Current HPI
233.5335
Rent YoY
▲ 2.31%
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

+253.4% since first listed
10 events — show timeline
  • 2026-06-02 Pending GAMLS
  • 2026-05-28 Pending FMLS
  • 2026-05-22 Contingent FMLS
  • 2026-05-22 Contingent GAMLS
  • 2026-05-15 Listed $235,000 FMLS
  • 2026-05-15 Listed $235,000 GAMLS
  • 1997-09-30 Sold (Public Records) $96,500 Public Records
  • 1997-05-05 Sold (Public Records) $88,400 Public Records
  • 1993-08-27 Sold (Public Records) $77,000 Public Records
  • 1986-12-22 Sold (Public Records) $66,500 Public Records

Property tax history

+4.6%/yr

Latest (2025): $2,722 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…