2828 The Meadows Way · South Fulton, 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 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 F 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).
- Appreciation +10.0/10.0
- Cash flow +7.5/30.0
- Schools +4.5/10.0
- Rent growth +2.7/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- 1% rule +1.6/10.0
- DSCR +1.6/10.0
- ARV discount +0.0/15.0
$275,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Step into the perfect blend of style, comfort, and functionality in this beautifully renovated 3-bedroom, 2-bath home ideal for entertaining and perfect making lasting memories. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen spaces, making it easy to host gatherings, celebrations, or cozy nights in. The fully updated kitchen is the heart of the home, featuring gorgeous granite countertops, stainless steel appliances, and plenty of cabinet space, giving you both elegance and practicality whether you're preparing everyday meals or entertaining guests. The eye-catching accent wall adds a modern designer touch that makes the living area feel warm, inviting, and truly unique. The spacious primary suite offers a private retreat to relax and recharge, complete with an updated en-suite bathroom. Two additional bedrooms provide flexibility for guests, a home office, or growing families. With modern upgrades, stylish finishes, and a layout designed for both comfort and connection, this move-in-ready home offers the opportunity to step confidently into homeownership while giving entertainers the perfect space to host and gather.
Key facts
- Granite countertops
- 0.29 acre lot
- 2 garage spots
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $275k.
Deal economics
- At list price, monthly cash flow is $-341 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $215k (21.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (33.7% below list).
- Recommended offer: $182k (33.7% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Banneker High School (math 24% / reading 75%, grade D+, #28 of 424 statewide, top 7%, 1,610 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents flat; 651 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).
- This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $29k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$47k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 61 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 3y ago 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 $175k; list at $275k implies a 57% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 61 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
- Built in 1967 — 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.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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
- 0.66% ✗
- Cap rate
- 4.80%
- Cash-on-cash
- -5.32%
- DSCR
- 0.76
- GRM
- 12.6
CMA / ARV
- ARV (on-the-fly)
- $184,252
- Comps found
- 9
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5637 Sturbridge Way | 0.23mi | 3/2.0 | 1,252 (-1%) | 6mo | $265,000 | $212 | 83 |
| 5530 Old Bill Cook Rd | 0.39mi | 3/2.0 | 1,200 (-5%) | 4mo | $40,000 | $33 | 70 |
| 5840 Old Bill Cook Rd | 0.35mi | 3/1.0 | 1,184 (-6%) | 7mo | $164,000 | $139 | 63 |
| 5550 Old Bill Cook Rd | 0.36mi | 3/1.5 | 1,308 (+4%) | 14mo | $160,000 | $122 | 63 |
| 2760 Swansea Ct | 0.61mi | 4/2.0 (+1) | 1,347 (+7%) | 2mo | $295,900 | $220 | 54 |
| 5425 Twin Lakes Dr | 0.49mi | 3/2.5 | 1,344 (+6%) | 13mo | $215,000 | $160 | 54 |
| 2560 Picardy Cir N | 0.46mi | 3/2.5 | 1,426 (+13%) | 3mo | $140,000 | $98 | 53 |
| 5465 Twin Lakes Dr | 0.45mi | 3/2.5 | 1,408 (+12%) | 9mo | $206,000 | $146 | 50 |
| 5633 Westhill Cir | 0.42mi | 3/2.0 | 1,080 (-14%) | 23mo | $160,000 | $148 | 38 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 0.95% rent growth · sell at horizon
- IRR
- 20.0%
- Equity multiple
- 2.61×
- Total profit
- $124,306
- Equity at exit
- $247,742
- IRR
- 17.9%
- Equity multiple
- 5.89×
- Total profit
- $376,192
- Equity at exit
- $534,265
Cash invested: $77,000 (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 30349
- Home prices YoY
- 4.6%
- Rents YoY
- 0.9%
- Active inventory
- 651
- Price-to-rent
- 12.6×
Monthly cashflow live
- Estimated rent
- $1,823 high interval (Pro) →
- Mortgage (P&I)
- −$1,442
- Tax from tax record
- −$225 /mo · $2,701/yr
- Insurance
- −$115
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$383
- Net cashflow
- $-341
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
- $68,750
- Closing costs
- $8,250
- 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 |
|---|---|---|---|---|---|---|---|---|
| 5712 Westhill Cir Atlanta, GA | 4.0 | 2.0 | 1441 | $1,710 | $1.19 | 3d | 1 | 0.31mi |
| 5645 Deerfield Trl Atlanta, GA | 3.0 | 1.5 | 1496 | $1,495 | $1.00 | 21d | 1 | 0.36mi |
| 5690 Hampton Ct Atlanta, GA | 2.0 | 3.0 | 1184 | $1,495 | $1.26 | 43d | 1 | 0.36mi |
| 5460 Hampton Ct Atlanta, GA | 2.0 | 3.5 | 1554 | $1,500 | $0.97 | 43d | 1 | 0.37mi |
| 2890 Jerome Rd Atlanta, GA | 3.0 | 1.5 | 1229 | $1,761 | $1.43 | 43d | 1 | 0.46mi |
| 5410 Twin Lakes Dr Atlanta, GA | 3.0 | 2.0 | 1277 | $2,040 | $1.60 | 43d | 1 | 0.49mi |
| 2865 Spruce Point Rd Atlanta, GA | 4.0 | 2.0 | 1050 | $1,910 | $1.82 | 43d | 1 | 0.59mi |
| 6230 Cedar Wood Dr Atlanta, GA | 3.0 | 2.0 | 1238 | $1,694 | $1.37 | 43d | 1 | 0.65mi |
| 6056 Carriage Ct Atlanta, GA | 3.0 | 2.0 | 1400 | $1,599 | $1.14 | 5d | 1 | 0.67mi |
| 5750 Buffington Rd Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1142 | $1,702 | $1.49 | 1d | 19 | 0.68mi |
| 5740 Buffington Rd Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 964 | $2,149 | $2.23 | 3d | 16 | 0.77mi |
| 6120 Hemperly Rd Atlanta, GA | 4.0 | 2.5 | 1770 | $2,100 | $1.19 | 3d | 1 | 0.78mi |
| 6120 Hemperly Rd Atlanta, GA | 4.0 | 2.5 | 1770 | $2,100 | $1.19 | 24d | 1 | 0.78mi |
| 5370 Longmeadow Ln Atlanta, GA | 3.0 | 2.0 | 1248 | $1,600 | $1.28 | 16d | 1 | 0.79mi |
| 2555 Flat Shoals Rd #404 College Park, GA | 3.0 | 2.5 | 1408 | $1,700 | $1.21 | 24d | 1 | 0.86mi |
| 2555 Flat Shoals Rd #3005 Atlanta, GA | 3.0 | 2.5 | 1724 | $1,850 | $1.07 | 5d | 1 | 0.88mi |
| 2500 Pleasant Hill Rd Atlanta, GA | 2.0–3.0 | 1.5–2.5 | 1405 | $1,449 | $1.03 | 24d | 2 | 0.90mi |
| 3364 Estes Dr Atlanta, GA | 3.0 | 2.5 | 1736 | $1,889 | $1.09 | 16d | 1 | 0.91mi |
| 5380 Sand Bar Ln Atlanta, GA | 3.0 | 2.0 | 1361 | $1,961 | $1.44 | 3d | 1 | 0.91mi |
| 5335 Willow Park Blvd Atlanta, GA | 4.0 | 2.5 | 1716 | $2,000 | $1.17 | 43d | 1 | 0.93mi |
| 2555 Flat Shoals Rd #401 Atlanta, GA | 3.0 | 2.5 | 1550 | $2,050 | $1.32 | 43d | 1 | 0.94mi |
| 2710 Dunmoreland Ter Atlanta, GA | 3.0 | 1.0 | 1198 | $1,540 | $1.29 | 43d | 1 | 0.99mi |
| 6090 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1200 | $1,875 | $1.56 | 18d | 1 | 1.00mi |
| 320 Emerald Green Ct Atlanta, GA | 3.0 | 2.0 | 1575 | $2,050 | $1.30 | 43d | 1 | 1.04mi |
| 6560 Emerald Pointe Cir Atlanta, GA | 3.0 | 2.0 | 1309 | $1,500 | $1.15 | 21d | 1 | 1.06mi |
| 5194 Seaside Ct Atlanta, GA | 4.0 | 2.5 | 1765 | $2,135 | $1.21 | 24d | 1 | 1.08mi |
| 3027 Sable Run Rd Atlanta, GA | 3.0 | 3.0 | 1808 | $2,080 | $1.15 | 43d | 1 | 1.11mi |
| 3100 Godby Rd Atlanta, GA | 1.0–2.0 | 1.0–2.5 | 959 | $1,395 | $1.45 | 1d | 34 | 1.15mi |
| 3110 Godby Rd Unit 5d College Park, GA | 2.0 | 2.0 | 1016 | $1,150 | $1.13 | 1d | 1 | 1.15mi |
| 3110 Godby Rd Unit 15a College Park, GA | 2.0 | 1.5 | 1062 | $1,150 | $1.08 | 2d | 1 | 1.15mi |
| 3514 Devon Chase Rd Atlanta, GA | 3.0 | 2.0 | 1540 | $1,720 | $1.12 | 43d | 1 | 1.16mi |
| 3022 Sable Run Rd Atlanta, GA | 3.0 | 2.5 | 1748 | $1,955 | $1.12 | 3d | 1 | 1.17mi |
| 855 Old Rocky Rd Atlanta, GA | 3.0 | 2.0 | 1310 | $1,710 | $1.31 | 24d | 1 | 1.19mi |
| 3477 Carriage Chase Rd Atlanta, GA | 4.0 | 3.0 | 1545 | $2,000 | $1.29 | 24d | 1 | 1.19mi |
| 3509 Augusta St Atlanta, GA | 3.0 | 2.5 | 1588 | $2,006 | $1.26 | 43d | 1 | 1.22mi |
| 5515 Scofield Rd Atlanta, GA | 3.0 | 2.0 | 1109 | $1,788 | $1.61 | 10d | 1 | 1.22mi |
| 2883 Windsor Forrest Ct Atlanta, GA | 3.0 | 2.5 | 1115 | $1,895 | $1.70 | 1d | 1 | 1.22mi |
| 3240 Devilla Trce South Fulton, GA | 4.0 | 2.0 | 1616 | $1,980 | $1.23 | 43d | 1 | 1.24mi |
| 6345 Peppermill Ln Atlanta, GA | 3.0 | 2.5 | 1224 | $1,800 | $1.47 | 43d | 1 | 1.25mi |
| 6278 Rockaway Rd Atlanta, GA | 3.0 | 2.5 | 1524 | $2,000 | $1.31 | 43d | 1 | 1.26mi |
Listing history 17 events
-
2026-04-15status Under Contract 1180-char remark
Show marketing remark (1180 chars)
Step into the perfect blend of style, comfort, and functionality in this beautifully renovated 3-bedroom, 2-bath home ideal for entertaining and perfect making lasting memories. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen spaces, making it easy to host gatherings, celebrations, or cozy nights in. The fully updated kitchen is the heart of the home, featuring gorgeous granite countertops, stainless steel appliances, and plenty of cabinet space, giving you both elegance and practicality whether you're preparing everyday meals or entertaining guests. The eye-catching accent wall adds a modern designer touch that makes the living area feel warm, inviting, and truly unique. The spacious primary suite offers a private retreat to relax and recharge, complete with an updated en-suite bathroom. Two additional bedrooms provide flexibility for guests, a home office, or growing families. With modern upgrades, stylish finishes, and a layout designed for both comfort and connection, this move-in-ready home offers the opportunity to step confidently into homeownership while giving entertainers the perfect space to host and gather.
-
2026-04-15status Pending
Show marketing remark (1180 chars)
Step into the perfect blend of style, comfort, and functionality in this beautifully renovated 3-bedroom, 2-bath home ideal for entertaining and perfect making lasting memories. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen spaces, making it easy to host gatherings, celebrations, or cozy nights in. The fully updated kitchen is the heart of the home, featuring gorgeous granite countertops, stainless steel appliances, and plenty of cabinet space, giving you both elegance and practicality whether you're preparing everyday meals or entertaining guests. The eye-catching accent wall adds a modern designer touch that makes the living area feel warm, inviting, and truly unique. The spacious primary suite offers a private retreat to relax and recharge, complete with an updated en-suite bathroom. Two additional bedrooms provide flexibility for guests, a home office, or growing families. With modern upgrades, stylish finishes, and a layout designed for both comfort and connection, this move-in-ready home offers the opportunity to step confidently into homeownership while giving entertainers the perfect space to host and gather.
-
2026-02-13$275,000 New 1180-char remark
Show marketing remark (1180 chars)
Step into the perfect blend of style, comfort, and functionality in this beautifully renovated 3-bedroom, 2-bath home ideal for entertaining and perfect making lasting memories. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen spaces, making it easy to host gatherings, celebrations, or cozy nights in. The fully updated kitchen is the heart of the home, featuring gorgeous granite countertops, stainless steel appliances, and plenty of cabinet space, giving you both elegance and practicality whether you're preparing everyday meals or entertaining guests. The eye-catching accent wall adds a modern designer touch that makes the living area feel warm, inviting, and truly unique. The spacious primary suite offers a private retreat to relax and recharge, complete with an updated en-suite bathroom. Two additional bedrooms provide flexibility for guests, a home office, or growing families. With modern upgrades, stylish finishes, and a layout designed for both comfort and connection, this move-in-ready home offers the opportunity to step confidently into homeownership while giving entertainers the perfect space to host and gather.
-
2026-02-13$275,000 Active
Show marketing remark (1180 chars)
Step into the perfect blend of style, comfort, and functionality in this beautifully renovated 3-bedroom, 2-bath home ideal for entertaining and perfect making lasting memories. The open-concept floor plan creates a seamless flow between the living, dining, and kitchen spaces, making it easy to host gatherings, celebrations, or cozy nights in. The fully updated kitchen is the heart of the home, featuring gorgeous granite countertops, stainless steel appliances, and plenty of cabinet space, giving you both elegance and practicality whether you're preparing everyday meals or entertaining guests. The eye-catching accent wall adds a modern designer touch that makes the living area feel warm, inviting, and truly unique. The spacious primary suite offers a private retreat to relax and recharge, complete with an updated en-suite bathroom. Two additional bedrooms provide flexibility for guests, a home office, or growing families. With modern upgrades, stylish finishes, and a layout designed for both comfort and connection, this move-in-ready home offers the opportunity to step confidently into homeownership while giving entertainers the perfect space to host and gather.
-
2025-08-21soldstatus $175,000
-
2025-07-31soldstatus $175,000 Closed 297-char remark
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-07-31soldstatus $175,000 Sold
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-06-30historical 297-char remark
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-06-30historical
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-04-28price $180,000 297-char remark
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-01-27$200,000 Active 297-char remark
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2025-01-27$200,000 New
Show marketing remark (297 chars)
This 3-bedroom, 2-bath home in College Park is ideal for investors or as a rental property. It features a two-car garage, back deck, and a large backyard. Conveniently located close to everything, it offers both comfort and accessibility. Minutes from the airport, I-85, and downtown College Park.
-
2023-11-18historical $1,575
-
2023-10-28$1,575
-
2022-05-12price $1,475
-
2012-03-19soldstatus $57,000
-
1991-04-26soldstatus $68,900
ⓘ 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
- $2,701 · $225/mo
- Projected year-2 tax
- $2,701 · $225/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 3/10 Moderate
- Heat 5/10 Major 7 d/yr ≥105°F today · 18 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
- $21,881
- − Mortgage interest
- −$15,404
- − Property taxes
- −$2,701
- − Insurance
- −$1,375
- − Repairs & maintenance
- −$1,751
- − Management
- −$1,751
- − Depreciation
- −$8,000
- Taxable loss
- −$9,100
- Est. tax savings @ 24.0%
- +$2,184
- After-tax cash flow
- $-1,911/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
- Fulton County
- NCES district ID
- 1302280
- Math proficiency
- 49% ▼ -2.00%
- Reading proficiency
- 53% ▬ 0.00%
- Median HH income
- $68,035
- Composite
- 45.33/100
- National rank
- #2640
- State rank
- #12 of 174 in GA
Livability — South Fulton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- South Fulton, GA
- County
- Fulton County · 1,094,430 people
- City population
- 127,674
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 79,872
- Household income
- $67,023
- Rent vs Own
- Severe rent burden
- 4258.0
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 (89%)
- Race & ethnicity
- Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
- Foreign-born
- 9% · Canada
- Languages at home
- 88% English-only · Spanish 6% French/Haitian/Cajun 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
- ▲ 18.01%
- Current HPI
- 407.99
- Rent YoY
- ▲ 0.95%
- 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
+299.1% since first listed17 events — show timeline
- 2026-04-15 Pending — GAMLS
- 2026-04-15 Pending — FMLS
- 2026-02-13 Listed $275,000 FMLS
- 2026-02-13 Listed $275,000 GAMLS
- 2025-08-21 Sold (Public Records) $175,000 Public Records
- 2025-07-31 Sold (MLS) $175,000 GAMLS
- 2025-07-31 Sold (MLS) $175,000 FMLS
- 2025-06-30 Listing Removed — GAMLS
- 2025-06-30 Listing Removed — FMLS
- 2025-04-28 Price Changed $180,000 FMLS
- 2025-01-27 Listed $200,000 GAMLS
- 2025-01-27 Listed $200,000 FMLS
- 2023-11-18 Rental Removed $1,575 APPFOLIO
- 2023-10-28 Listed for Rent $1,575 APPFOLIO
- 2022-05-12 Price Changed $1,475 APPFOLIO
- 2012-03-19 Sold (Public Records) $57,000 Public Records
- 1991-04-26 Sold (Public Records) $68,900 Public Records
Property tax history
+8.0%/yrLatest (2025): $2,701 · -3.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…