1432 Copeland 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°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 D- 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 +14.0/15.0
- Cash flow +7.8/30.0
- Livability +4.2/5.0
- Rent growth +3.2/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- DSCR +1.9/10.0
- 1% rule +1.6/10.0
- Appreciation +0.0/10.0
$419,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this beautifully maintained 1930's gem in the heart of Atlanta! Offering 5 spacious bedrooms and 4 full bathrooms, this character-filled home seamlessly blends historic charm with modern functionality. Original hardwood floors, timeless architectural details, and abundant natural light create a warm and inviting atmosphere throughout. The glass-enclosed sunroom provides the perfect spot for morning coffee, relaxing, or entertaining guests. The finished basement features a private in-law suite, ideal for multigenerational living, guests, or rental income potential. A private rear driveway offers ample off-street parking. Located just minutes from the Atlanta BeltLine, Kroger, dining, shopping, and exciting new developments transforming the surrounding area, this home offers the perfect combination of classic charm, space, and unbeatable intown convenience. Don't miss this exceptional opportunity!
Key facts
- Finished basement
- Private in law suite
- 7,492 sq ft lot
Tags
Property features AI
Exterior
- Parking: Driveway parking; Open parking available
- Utilities: Public water; Public sewer; 110V and 220V electrical service; Other utilities
- Home design: Three or more levels; Resale property; Brick/mortar foundation
- Construction: Brick construction; Composition/shingle roof; Brick/mortar foundation; Built with traditional materials
- Exterior features: Brick exterior; Front porch with enclosed/glass-enclosed areas; Enclosed patio/porch; Backyard fencing; Lighting; Permeable paving
Interior
- Kitchen: White cabinets; Stone countertops; Other kitchen features; Dishwasher; Garbage disposal
- Bedrooms: Three main-level bedrooms; One upper-level bedroom; One lower-level bedroom; Master bedroom on the main level with sitting room
- Flooring: Hardwood flooring
- Bathrooms: Four full bathrooms; One full bath on the main level; One full bath on the upper level; Two full baths on the lower level; Master bathroom with additional features
- Heating & cooling: Central heating; Ceiling fans for cooling
- Interior features: Two fireplaces, including one in the family room; Wood-frame windows; Finished basement with full bath and walk-out access; Attic space; Other interior updates/features
- Laundry & utility: Main-level laundry; Additional utility features
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $420k.
Deal economics
- At list price, monthly cash flow is $-472 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $337k (19.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $278k (33.7% below list).
- Recommended offer: $278k (33.7% below list) — sets the bar for 1% rule.
- Cap rate 4.9% 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: 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.
- Zoned schools: Tuskegee Airman Global Academy (math 2% / reading 2%, grade F, #1,204 of 1,228 statewide, top 100%, 520 students, 100% FRL); Herman J. Russell West End Academy (math 12% / reading 12%, grade F, #417 of 470 statewide, top 90%, 399 students, 100% FRL); Booker T. Washington High School (math 24% / reading 24%, grade F, #184 of 424 statewide, top 48%, 831 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 13% at this address vs 32% district-wide (-18 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.8%/yr); 460 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- At $2,783/mo this rent would consume 63% 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 $3k of loan paydown is wiped out by about $13k 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 20 days — a 2% lower offer ($414k) is reasonable based on typical stale-listing flexibility.
- 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.
Risks & watch-outs
- Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
- 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?
- Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 4.95%
- Cash-on-cash
- -4.81%
- DSCR
- 0.79
- GRM
- 12.6
CMA / ARV
- ARV (on-the-fly)
- $490,465
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1530 S Gordon St SW | 0.32mi | 3/2.5 | 2,088 (-1%) | 1mo | $520,000 | $249 | 80 |
| 1696 Emerald Ave SW | 0.67mi | 4/3.0 (+1) | 2,076 (-1%) | 2mo | $545,000 | $263 | 56 |
| 1271 Greenwich St SW | 0.65mi | 3/2.0 | 2,300 (+9%) | 1mo | $500,000 | $217 | 53 |
| 1529 Montreat Pl SW | 0.41mi | 4/3.0 (+1) | 2,325 (+10%) | 3mo | $545,000 | $234 | 52 |
| 442 Hopkins St SW | 0.56mi | 3/2.0 | 1,852 (-12%) | 3mo | $425,000 | $229 | 52 |
| 1707 Richland Rd SW | 0.60mi | 4/3.5 (+1) | 1,998 (-5%) | 4mo | $419,000 | $210 | 49 |
| 1238 Greenwich St SW | 0.65mi | 3/2.5 | 1,892 (-10%) | 2mo | $485,000 | $256 | 49 |
| 1255 Ladd St SW | 0.65mi | 3/2.0 | 1,800 (-14%) | 1mo | $420,000 | $233 | 44 |
| 1574 Mayflower Ave SW | 0.62mi | 4/3.0 (+1) | 2,332 (+11%) | 1mo | $368,000 | $158 | 43 |
| 1280 Sells Ave SW | 0.69mi | 3/2.5 | 1,800 (-14%) | 2mo | $480,000 | $267 | 40 |
| 1599 Mayflower Ave SW | 0.58mi | 4/3.0 (+1) | 2,418 (+15%) | 4mo | $530,000 | $219 | 35 |
| 1059 Orlando Pl SW | 0.70mi | 4/3.5 (+1) | 1,859 (-12%) | 2mo | $365,000 | $196 | 35 |
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 · 2.77% rent growth · sell at horizon
- IRR
- -24.7%
- Equity multiple
- 0.16×
- Total profit
- $-98,817
- Equity at exit
- $62,608
- IRR
- -21.2%
- Equity multiple
- -0.09×
- Total profit
- $-127,751
- Equity at exit
- $36,305
Cash invested: $117,572 (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
- 460
- Price-to-rent
- 12.6×
Monthly cashflow live
- Estimated rent
- $2,783 high interval (Pro) →
- Mortgage (P&I)
- −$2,202
- Tax from tax record
- −$293 /mo · $3,518/yr
- Insurance
- −$175
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$584
- Net cashflow
- $-472
Break-even live
Sensitivity live
| Price | -10% $-234 | -5% $-353 | +0% $-472 | +5% $-590 | +10% $-709 |
|---|---|---|---|---|---|
| Rent | -10% $-691 | -5% $-581 | +0% $-472 | +5% $-362 | +10% $-252 |
| Rate | -1.0pp $-260 | -0.5pp $-365 | base $-472 | +0.5pp $-580 | +1.0pp $-691 |
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
- $104,975
- Closing costs
- $12,597
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1425 Oglethorpe Ave SW Atlanta, GA | 3.0 | 2.0 | 1540 | $2,950 | $1.92 | 6d | 1 | 0.07mi |
| 702 Cascade Ave SW Atlanta, GA | 3.0 | 4.0 | 2220 | $2,850 | $1.28 | 25d | 1 | 0.11mi |
| 1501 Rogers Ave SW Atlanta, GA | 3.0 | 1.0 | 1980 | $2,500 | $1.26 | 25d | 1 | 0.19mi |
| 1473 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1547 | $2,600 | $1.68 | 25d | 1 | 0.20mi |
| 1530 Rogers Ave SW Atlanta, GA | 4.0 | 3.0 | 2184 | $3,300 | $1.51 | 4d | 1 | 0.23mi |
| 1515 Westwood Ave SW Atlanta, GA | 3.0 | 2.5 | 2278 | $6,000 | $2.63 | 23d | 1 | 0.25mi |
| 1448 Westboro Dr SW Atlanta, GA | 3.0 | 2.0 | 1437 | $2,300 | $1.60 | 8d | 1 | 0.29mi |
| 1435 Richland Rd SW Atlanta, GA | 3.0 | 2.0 | 1637 | $2,875 | $1.76 | 16d | 1 | 0.34mi |
| 1265 Oak St SW Atlanta, GA | 4.0 | 3.0 | 1821 | $3,300 | $1.81 | 25d | 1 | 0.41mi |
| 684 Grady Pl SW Atlanta, GA | 4.0 | 2.5 | 1806 | $2,550 | $1.41 | 13d | 1 | 0.44mi |
| 505 W Ontario Ave SW Atlanta, GA | 3.0 | 2.0 | 1587 | $2,800 | $1.76 | 21d | 1 | 0.50mi |
| 1338 Montreat Ave SW Atlanta, GA | 4.0 | 2.0 | 1750 | $2,260 | $1.29 | 25d | 1 | 0.51mi |
| 660 Queen St SW Unit A Atlanta, GA | 3.0 | 2.0 | 1840 | $2,500 | $1.36 | 25d | 1 | 0.51mi |
| 660 Queen St SW Unit B Atlanta, GA | 3.0 | 3.0 | 1840 | $3,250 | $1.77 | 25d | 1 | 0.51mi |
| 1401 Plaza Ave SW Atlanta, GA | 4.0 | 2.5 | 2600 | $2,495 | $0.96 | 25d | 1 | 0.53mi |
| 415 Hopkins St SW Atlanta, GA | 3.0 | 1.0 | 2550 | $2,000 | $0.78 | 6d | 1 | 0.57mi |
| 1316 Plaza Ave SW Atlanta, GA | 3.0 | 2.0 | 1692 | $1,825 | $1.08 | 8d | 1 | 0.59mi |
| 1409 Bridges Ave SW Atlanta, GA | 4.0 | 3.5 | 1750 | $6,500 | $3.71 | 23d | 1 | 0.62mi |
| 1649 Derry Ave SW Atlanta, GA | 4.0 | 2.0 | 1825 | $3,200 | $1.75 | 25d | 1 | 0.69mi |
| 1749 S Alvarado Ter SW Atlanta, GA | 4.0 | 2.0 | 2400 | $2,461 | $1.03 | 0d | 1 | 0.78mi |
| 1758 Emerald Ave SW Atlanta, GA | 4.0 | 2.0 | 1873 | $2,700 | $1.44 | 12d | 1 | 0.78mi |
| 1435 Lanvale Dr SW Atlanta, GA | 3.0 | 1.0 | 1547 | $1,800 | $1.16 | 8d | 1 | 0.80mi |
| 1389 Lanvale Dr SW Atlanta, GA | 3.0 | 2.0 | 1430 | $2,500 | $1.75 | 8d | 1 | 0.80mi |
| 931 Oglethorpe Ave SW Atlanta, GA | 3.0 | 2.0 | 1700 | $2,800 | $1.65 | 0d | 1 | 0.90mi |
| 1157 Indale Pl SW Atlanta, GA | 3.0 | 2.0 | 1568 | $2,100 | $1.34 | 23d | 1 | 0.92mi |
| 746 Joseph E Lowery Blvd SW Atlanta, GA | 3.0 | 2.5 | 1940 | $2,550 | $1.31 | 25d | 1 | 0.96mi |
| 220 Napoleon Dr SW Atlanta, GA | 4.0 | 3.0 | 2500 | $3,199 | $1.28 | 12d | 1 | 0.96mi |
| 907 Beecher St SW Atlanta, GA | 4.0 | 2.0 | 1890 | $6,500 | $3.44 | 23d | 1 | 0.96mi |
| 1017 Sparks St SW Atlanta, GA | 4.0 | 2.5 | 1950 | $2,475 | $1.27 | 25d | 1 | 0.97mi |
| 903 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1500 | $7,500 | $5.00 | 25d | 1 | 0.97mi |
| 903 Beecher St SW Unit 905 Beecher Atlanta, GA | 3.0 | 2.0 | 1500 | $4,000 | $2.67 | 23d | 1 | 0.97mi |
| 198 Wellington St SW Atlanta, GA | 3.0 | 2.5 | 1787 | $2,700 | $1.51 | 25d | 1 | 0.98mi |
| 1951 Handley Ave SW Atlanta, GA | 3.0 | 3.0 | 1589 | $3,200 | $2.01 | 25d | 1 | 1.00mi |
| 1380 Mozley Pl SW Atlanta, GA | 3.0 | 2.0 | 1941 | $1,400 | $0.72 | 8d | 1 | 1.03mi |
| 167 Rockmart Dr SW Atlanta, GA | 4.0 | 3.5 | 2347 | $3,033 | $1.29 | 25d | 1 | 1.03mi |
| 1262 Kenilworth Dr SW Atlanta, GA | 4.0 | 2.0 | 1400 | $2,400 | $1.71 | 25d | 1 | 1.06mi |
| 1255 Westmont Rd SW Atlanta, GA | 3.0 | 2.0 | 1500 | $1,695 | $1.13 | 25d | 1 | 1.07mi |
| 176 Racine St SW Atlanta, GA | 3.0 | 2.0 | 1423 | $2,800 | $1.97 | 25d | 1 | 1.07mi |
| 155 Rosser St SW Atlanta, GA | 3.0 | 2.0 | 1500 | $2,073 | $1.38 | 25d | 1 | 1.14mi |
| 2111 Martin Luther King Junior Dr NW Atlanta, GA | 3.0 | 1.0 | 1470 | $1,800 | $1.22 | 25d | 1 | 1.18mi |
Listing history 14 events
-
2026-06-04status $419,900 Under Contract 20 DOM
-
2026-05-21status Under Contract 922-char remark
Show marketing remark (922 chars)
Welcome to this beautifully maintained 1930's gem in the heart of Atlanta! Offering 5 spacious bedrooms and 4 full bathrooms, this character-filled home seamlessly blends historic charm with modern functionality. Original hardwood floors, timeless architectural details, and abundant natural light create a warm and inviting atmosphere throughout. The glass-enclosed sunroom provides the perfect spot for morning coffee, relaxing, or entertaining guests. The finished basement features a private in-law suite, ideal for multigenerational living, guests, or rental income potential. A private rear driveway offers ample off-street parking. Located just minutes from the Atlanta BeltLine, Kroger, dining, shopping, and exciting new developments transforming the surrounding area, this home offers the perfect combination of classic charm, space, and unbeatable intown convenience. Don't miss this exceptional opportunity!
-
2026-05-15status Pending
-
2026-05-12historical Active Under Contract
-
2026-04-24$419,900 New 922-char remark
Show marketing remark (922 chars)
Welcome to this beautifully maintained 1930's gem in the heart of Atlanta! Offering 5 spacious bedrooms and 4 full bathrooms, this character-filled home seamlessly blends historic charm with modern functionality. Original hardwood floors, timeless architectural details, and abundant natural light create a warm and inviting atmosphere throughout. The glass-enclosed sunroom provides the perfect spot for morning coffee, relaxing, or entertaining guests. The finished basement features a private in-law suite, ideal for multigenerational living, guests, or rental income potential. A private rear driveway offers ample off-street parking. Located just minutes from the Atlanta BeltLine, Kroger, dining, shopping, and exciting new developments transforming the surrounding area, this home offers the perfect combination of classic charm, space, and unbeatable intown convenience. Don't miss this exceptional opportunity!
-
2026-04-24$419,900 Active
Show marketing remark (922 chars)
Welcome to this beautifully maintained 1930's gem in the heart of Atlanta! Offering 5 spacious bedrooms and 4 full bathrooms, this character-filled home seamlessly blends historic charm with modern functionality. Original hardwood floors, timeless architectural details, and abundant natural light create a warm and inviting atmosphere throughout. The glass-enclosed sunroom provides the perfect spot for morning coffee, relaxing, or entertaining guests. The finished basement features a private in-law suite, ideal for multigenerational living, guests, or rental income potential. A private rear driveway offers ample off-street parking. Located just minutes from the Atlanta BeltLine, Kroger, dining, shopping, and exciting new developments transforming the surrounding area, this home offers the perfect combination of classic charm, space, and unbeatable intown convenience. Don't miss this exceptional opportunity!
-
2021-01-04soldstatus $2,800,000
-
2010-06-10historical 197-char remark
Show marketing remark (197 chars)
FABULOUS OPPORTUNITY FOR THIS HUGE HOME IN THE WEST END.PROPERTY IS IN GOOD SHAPE AND WOULD BE A PERFECT HOME OR INVESTMENT. SHORT SALE & BROKERS COM SPLIT 50/50 & SUBJECT TO BANK APPROVAL.
-
2010-03-26soldstatus $25,000
-
2010-03-10soldstatus $25,000 Sold 197-char remark
Show marketing remark (197 chars)
FABULOUS OPPORTUNITY FOR THIS HUGE HOME IN THE WEST END.PROPERTY IS IN GOOD SHAPE AND WOULD BE A PERFECT HOME OR INVESTMENT. SHORT SALE & BROKERS COM SPLIT 50/50 & SUBJECT TO BANK APPROVAL.
-
2010-02-25status Pending 197-char remark
Show marketing remark (197 chars)
FABULOUS OPPORTUNITY FOR THIS HUGE HOME IN THE WEST END.PROPERTY IS IN GOOD SHAPE AND WOULD BE A PERFECT HOME OR INVESTMENT. SHORT SALE & BROKERS COM SPLIT 50/50 & SUBJECT TO BANK APPROVAL.
-
2010-02-15historical 197-char remark
Show marketing remark (197 chars)
FABULOUS OPPORTUNITY FOR THIS HUGE HOME IN THE WEST END.PROPERTY IS IN GOOD SHAPE AND WOULD BE A PERFECT HOME OR INVESTMENT. SHORT SALE & BROKERS COM SPLIT 50/50 & SUBJECT TO BANK APPROVAL.
-
2010-01-22price $40,000
-
2010-01-21price $40,000 197-char remark
Show marketing remark (197 chars)
FABULOUS OPPORTUNITY FOR THIS HUGE HOME IN THE WEST END.PROPERTY IS IN GOOD SHAPE AND WOULD BE A PERFECT HOME OR INVESTMENT. SHORT SALE & BROKERS COM SPLIT 50/50 & SUBJECT TO BANK APPROVAL.
ⓘ 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
- $3,518 · $293/mo
- Projected year-2 tax
- $3,863 · $322/mo
- Expected delta
- +$345/yr (+$29/mo · 9.8%)
ⓘ 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 ≥103°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
- $33,397
- − Mortgage interest
- −$23,521
- − Property taxes
- −$3,518
- − Insurance
- −$2,100
- − Repairs & maintenance
- −$2,672
- − Management
- −$2,672
- − Depreciation
- −$12,215
- Taxable loss
- −$13,301
- Est. tax savings @ 24.0%
- +$3,192
- After-tax cash flow
- $-2,466/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
+949.8% since first listed13 events — show timeline
- 2026-05-21 Pending — GAMLS
- 2026-05-15 Pending — FMLS
- 2026-05-12 Contingent — FMLS
- 2026-04-24 Listed $419,900 FMLS
- 2026-04-24 Listed $419,900 GAMLS
- 2021-01-04 Sold (Public Records) $2,800,000 Public Records
- 2010-06-10 Listing Removed — FMLS
- 2010-03-26 Sold (Public Records) $25,000 Public Records
- 2010-03-10 Sold (MLS) $25,000 FMLS
- 2010-02-25 Pending — FMLS
- 2010-02-15 Listing Removed — FMLS
- 2010-01-22 Price Changed $40,000 GAMLS
- 2010-01-21 Price Changed $40,000 FMLS
Property tax history
+2.9%/yrLatest (2025): $3,518 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…