961 High Tide Trl · Loganville, 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 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 7 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 +13.0/15.0
- Cash flow +7.0/30.0
- Schools +3.7/10.0
- Livability +3.7/5.0
- Rent growth +3.3/5.0
- Condition / age +2.5/5.0
- 1% rule +1.7/10.0
- DSCR +1.2/10.0
- Appreciation +0.0/10.0
$430,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 961 High Tide Trail - a spacious and thoughtfully designed home in the highly sought-after Landing at Bay Creek community, where comfort, flexibility, and convenience come together to create exceptional everyday living. With access to neighborhood amenities including a swimming pool, playground, dog park, sidewalks, and green spaces, this community offers an active, connected lifestyle with the benefits of low-maintenance neighborhood living. Inside, this expansive 6-bedroom, 4-bath home offers room to grow, gather, and adapt to your needs across multiple finished levels. The main floor centers around a bright eat-in kitchen featuring an island, breakfast bar, abundant workspace, and an open flow into the main living area - ideal for entertaining, staying connected with family and guests, or simply enjoying everyday life with ease. Whether hosting holidays or casual weeknight dinners, the layout supports both functionality and comfort. Upstairs, the spacious primary suite serves as a relaxing retreat with a large walk-in closet, dual vanities, a soaking tub, and separate shower - providing the privacy and convenience buyers appreciate after a long day. Three additional secondary bedrooms and two full baths upstairs create excellent flexibility for family, guests, home offices, fitness rooms, or hobby spaces. One of the home's most impressive features is the fully finished, climate-controlled basement, dramatically expanding the usable living space year-round. Perfect for multi-generational living, entertaining, recreation, or work-from-home needs, the basement includes a large den, flexible game or media space, a bedroom currently used as a music studio, and a full bath. Because the basement is climate-controlled, buyers can enjoy true comfort in every season while maximizing the functionality of the space. Outdoor living is equally inviting with multiple areas designed for relaxation and entertaining. The fenced backyard offers privacy and room for pets or play, while the covered patio creates a shaded retreat ideal for gatherings, outdoor dining, or quiet evenings. The main-level deck provides an additional space to enjoy morning coffee or Georgia sunsets overlooking the backyard. Discounted rate options and no lender-fee future refinancing may also be available for qualified buyers of this home. Combining generous living space, versatile finished areas, desirable community amenities, and an excellent location, 961 High Tide Trail delivers the flexibility and lifestyle today's buyers are searching for. Schedule your tour today!
Key facts
- 0.47 acre lot
- 2 garage spots
- Community pool
Property features AI
Finance
- Other: Roads are paved/asphalt; Directions: please use GPS
- HOA & community: Annual association fee of $450; Community clubhouse; Community pool; Playground; Dog park; Sidewalks; Homeowners association
Exterior
- Parking: Attached garage (2 spaces); Driveway parking; Garage faces front; Open parking available
- Utilities: Public water; Public sewer; Electric service with 110V and 220V; Cable available; Natural gas available; Phone available; Underground utilities
- Home design: Two levels; Resale property; Brick and other exterior materials; Composition roof
- Construction: Brick and other construction materials; Composition roof
- Exterior features: Rain gutters; Back yard fencing; Covered patio/porch; Deck; Patio
Interior
- Kitchen: Breakfast bar; Stained cabinets; Eat-in kitchen; Kitchen island; Pantry; Stone countertops; Open view to family room; Dishwasher; Disposal; Microwave; Refrigerator; Self-cleaning oven; Electric water heater
- Bedrooms: Oversized master; Four bedrooms on upper level; Two bedrooms on lower level
- Flooring: Carpet; Laminate; Vinyl; Other
- Bathrooms: Four full bathrooms; Master bath with double vanity, separate tub and shower, and soaking tub; One full bath on main level; Two full baths on upper level; One full bath on lower level
- Heating & cooling: Central heating; Central air; Ceiling fans
- Interior features: Crown molding; Recessed lighting; Tray ceilings; Walk-in closets; Double-pane windows; No shared/common walls; Living room fireplace (1)
- Laundry & utility: Laundry room; Electric dryer hookup; 220V in laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $430k.
Deal economics
- At list price, monthly cash flow is $-632 ($-8k/yr) — negative.
- To cash-flow at today's rent, offer at most $318k (26.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $289k (32.8% below list).
- Recommended offer: $289k (32.8% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 74/100 on livability (#39 in GA, #4,689 nationally) — a middle-class / working-renter tenant base. Strengths: crime 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: Cooper Elementary School (math 55% / reading 54%, grade C, #185 of 1,228 statewide, top 16%, 1,447 students, 50% FRL); Mcconnell Middle School (math 39% / reading 51%, grade D, #103 of 470 statewide, top 23%, 2,176 students, 51% FRL); Archer High School (math 32% / reading 33%, grade F, #104 of 424 statewide, top 25%, 3,134 students, 43% FRL) — zoned schools at 48% FRL track the district average.
- Market conditions: Rents rising (+3.1%/yr); 858 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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).
- This rent runs 37% of the median local income ($94k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
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.
- Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 16 days — a 2% lower offer ($424k) 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
- Climate carrying-cost: moderate wind risk, 23% 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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
- 0.67% ✗
- Cap rate
- 4.53%
- Cash-on-cash
- -6.30%
- DSCR
- 0.72
- GRM
- 12.4
CMA / ARV
- ARV (median comp)
- $490,453
- List price
- $430,000
- Delta
- -12.33%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1031 High Tide Ct | 0.17mi | 4/2.5 (-1) | 2,354 (-10%) | 9mo | $400,000 | $170 | 62 |
| 2060 Lake St | 0.34mi | 4/2.5 (-1) | 2,434 (-6%) | 12mo | $382,000 | $157 | 56 |
| 3737 Nina Ct | 0.60mi | 4/2.5 (-1) | 2,548 (-2%) | 9mo | $460,000 | $181 | 54 |
| 755 Willowwind Dr | 0.59mi | 5/3.0 | 2,884 (+11%) | 1mo | $390,000 | $135 | 54 |
| 5414 Forest Ridge Dr | 0.64mi | 4/2.5 (-1) | 2,524 (-3%) | 9mo | $380,000 | $151 | 50 |
| 3670 Cedar Springs Ln | 0.51mi | 5/3.0 | 2,844 (+9%) | 13mo | $506,000 | $178 | 50 |
| 5667 Highway 81 | 0.74mi | 4/3.0 (-1) | 2,777 (+7%) | 5mo | $351,000 | $126 | 45 |
| 3824 Bay Cove Trl | 0.69mi | 4/2.5 (-1) | 2,832 (+9%) | 3mo | $92,000 | $32 | 44 |
| 3601 Cedar Springs Ln | 0.62mi | 4/2.0 (-1) | 2,734 (+5%) | 12mo | $475,000 | $174 | 44 |
| 3667 Nina Ct | 0.66mi | 4/2.5 (-1) | 2,962 (+14%) | 3mo | $415,000 | $140 | 36 |
| 4914 Watson Mill Ct | 0.65mi | 4/3.0 (-1) | 2,210 (-15%) | 10mo | $395,000 | $179 | 31 |
| 642 Shady Willow Ln | 0.68mi | 4/2.0 (-1) | 2,217 (-15%) | 7mo | $383,000 | $173 | 29 |
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 · 3.12% rent growth · sell at horizon
- IRR
- -27.0%
- Equity multiple
- 0.09×
- Total profit
- $-109,593
- Equity at exit
- $64,114
- IRR
- -24.4%
- Equity multiple
- -0.21×
- Total profit
- $-145,819
- Equity at exit
- $37,179
Cash invested: $120,400 (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 30052
- Home prices YoY
- -31.8%
- Rents YoY
- 3.1%
- Active inventory
- 858
- Price-to-rent
- 12.4×
Monthly cashflow live
- Estimated rent
- $2,888 high interval (Pro) →
- Mortgage (P&I)
- −$2,255
- Tax from tax record
- −$442 /mo · $5,303/yr
- Insurance
- −$179
- HOA
- −$38
- Vacancy / Maint / Mgmt
- −$607
- Net cashflow
- $-632
Break-even live
Sensitivity live
| Price | -10% $-389 | -5% $-511 | +0% $-632 | +5% $-754 | +10% $-876 |
|---|---|---|---|---|---|
| Rent | -10% $-860 | -5% $-746 | +0% $-632 | +5% $-518 | +10% $-404 |
| Rate | -1.0pp $-416 | -0.5pp $-523 | base $-632 | +0.5pp $-744 | +1.0pp $-857 |
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
- $107,500
- Closing costs
- $12,900
- 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 13 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3836 Bald Eagle Dr Loganville, GA | 4.0 | 2.5 | 2798 | $2,386 | $0.85 | 26d | 1 | 0.30mi |
| 882 Milo Bay St Loganville, GA | 5.0 | 3.0 | 2937 | $2,760 | $0.94 | 26d | 1 | 0.41mi |
| 760 Sara Meadow Rd Loganville, GA | 5.0 | 3.0 | 2674 | $2,950 | $1.10 | 45d | 1 | 0.50mi |
| 760 Sara Meadow Rd Loganville, GA | 5.0 | 3.0 | 2674 | $2,950 | $1.10 | 0d | 1 | 0.50mi |
| 730 Sara Mdw Rd Loganville, GA | 4.0 | 2.5 | 2479 | $2,575 | $1.04 | 14d | 1 | 0.53mi |
| 3823 Okefenokee Rdg Loganville, GA | 4.0 | 2.5 | 2564 | $2,236 | $0.87 | 45d | 1 | 0.57mi |
| 3004 Dogwood Ln Loganville, GA | 4.0 | 2.5 | 1916 | $2,500 | $1.30 | 0d | 1 | 0.76mi |
| 3602 Coveside Ct Loganville, GA | 4.0 | 2.5 | 2826 | $2,401 | $0.85 | 7d | 1 | 0.76mi |
| 2532 Lois Ct Loganville, GA | 5.0 | 3.0 | 2653 | $2,700 | $1.02 | 20d | 1 | 0.86mi |
| 3545 Bulloch Lake Rd Loganville, GA | 4.0 | 3.5 | 2750 | $2,579 | $0.94 | 4d | 1 | 1.03mi |
| 521 Sequoia Ct Loganville, GA | 4.0 | 2.0 | 2058 | $2,090 | $1.02 | 3d | 1 | 1.15mi |
| 320 Baymist Dr Loganville, GA | 4.0 | 3.5 | 3197 | $2,900 | $0.91 | 26d | 1 | 1.32mi |
| 1013 Autumn Dr Loganville, GA | 5.0 | 4.0 | 3172 | $3,496 | $1.10 | 26d | 1 | 1.35mi |
HOA detail
- Monthly dues
- $38 · $456/yr
- Likely covers
- pool
Listing history 4 events
-
2026-05-07$430,000 Active 2634-char remark
Show marketing remark (2604 chars)
Welcome to 961 High Tide Trail - a spacious and thoughtfully designed home in the highly sought-after Landing at Bay Creek community, where comfort, flexibility, and convenience come together to create exceptional everyday living. With access to neighborhood amenities including a swimming pool, playground, dog park, sidewalks, and green spaces, this community offers an active, connected lifestyle with the benefits of low-maintenance neighborhood living. Inside, this expansive 6-bedroom, 4-bath home offers room to grow, gather, and adapt to your needs across multiple finished levels. The main floor centers around a bright eat-in kitchen featuring an island, breakfast bar, abundant workspace, and an open flow into the main living area - ideal for entertaining, staying connected with family and guests, or simply enjoying everyday life with ease. Whether hosting holidays or casual weeknight dinners, the layout supports both functionality and comfort. Upstairs, the spacious primary suite serves as a relaxing retreat with a large walk-in closet, dual vanities, a soaking tub, and separate shower - providing the privacy and convenience buyers appreciate after a long day. Three additional secondary bedrooms and two full baths upstairs create excellent flexibility for family, guests, home offices, fitness rooms, or hobby spaces. One of the home's most impressive features is the fully finished, climate-controlled basement, dramatically expanding the usable living space year-round. Perfect for multi-generational living, entertaining, recreation, or work-from-home needs, the basement includes a large den, flexible game or media space, a bedroom currently used as a music studio, and a full bath. Because the basement is climate-controlled, buyers can enjoy true comfort in every season while maximizing the functionality of the space. Outdoor living is equally inviting with multiple areas designed for relaxation and entertaining. The fenced backyard offers privacy and room for pets or play, while the covered patio creates a shaded retreat ideal for gatherings, outdoor dining, or quiet evenings. The main-level deck provides an additional space to enjoy morning coffee or Georgia sunsets overlooking the backyard. Discounted rate options and no lender-fee future refinancing may also be available for qualified buyers of this home. Combining generous living space, versatile finished areas, desirable community amenities, and an excellent location, 961 High Tide Trail delivers the flexibility and lifestyle today's buyers are searching for. Schedule your tour today!
-
2026-05-07$430,000 New 2604-char remark
Show marketing remark (2604 chars)
Welcome to 961 High Tide Trail - a spacious and thoughtfully designed home in the highly sought-after Landing at Bay Creek community, where comfort, flexibility, and convenience come together to create exceptional everyday living. With access to neighborhood amenities including a swimming pool, playground, dog park, sidewalks, and green spaces, this community offers an active, connected lifestyle with the benefits of low-maintenance neighborhood living. Inside, this expansive 6-bedroom, 4-bath home offers room to grow, gather, and adapt to your needs across multiple finished levels. The main floor centers around a bright eat-in kitchen featuring an island, breakfast bar, abundant workspace, and an open flow into the main living area - ideal for entertaining, staying connected with family and guests, or simply enjoying everyday life with ease. Whether hosting holidays or casual weeknight dinners, the layout supports both functionality and comfort. Upstairs, the spacious primary suite serves as a relaxing retreat with a large walk-in closet, dual vanities, a soaking tub, and separate shower - providing the privacy and convenience buyers appreciate after a long day. Three additional secondary bedrooms and two full baths upstairs create excellent flexibility for family, guests, home offices, fitness rooms, or hobby spaces. One of the home's most impressive features is the fully finished, climate-controlled basement, dramatically expanding the usable living space year-round. Perfect for multi-generational living, entertaining, recreation, or work-from-home needs, the basement includes a large den, flexible game or media space, a bedroom currently used as a music studio, and a full bath. Because the basement is climate-controlled, buyers can enjoy true comfort in every season while maximizing the functionality of the space. Outdoor living is equally inviting with multiple areas designed for relaxation and entertaining. The fenced backyard offers privacy and room for pets or play, while the covered patio creates a shaded retreat ideal for gatherings, outdoor dining, or quiet evenings. The main-level deck provides an additional space to enjoy morning coffee or Georgia sunsets overlooking the backyard. Discounted rate options and no lender-fee future refinancing may also be available for qualified buyers of this home. Combining generous living space, versatile finished areas, desirable community amenities, and an excellent location, 961 High Tide Trail delivers the flexibility and lifestyle today's buyers are searching for. Schedule your tour today!
-
2026-05-01historical $430,000 2604-char remark
Show marketing remark (2604 chars)
Welcome to 961 High Tide Trail - a spacious and thoughtfully designed home in the highly sought-after Landing at Bay Creek community, where comfort, flexibility, and convenience come together to create exceptional everyday living. With access to neighborhood amenities including a swimming pool, playground, dog park, sidewalks, and green spaces, this community offers an active, connected lifestyle with the benefits of low-maintenance neighborhood living. Inside, this expansive 6-bedroom, 4-bath home offers room to grow, gather, and adapt to your needs across multiple finished levels. The main floor centers around a bright eat-in kitchen featuring an island, breakfast bar, abundant workspace, and an open flow into the main living area - ideal for entertaining, staying connected with family and guests, or simply enjoying everyday life with ease. Whether hosting holidays or casual weeknight dinners, the layout supports both functionality and comfort. Upstairs, the spacious primary suite serves as a relaxing retreat with a large walk-in closet, dual vanities, a soaking tub, and separate shower - providing the privacy and convenience buyers appreciate after a long day. Three additional secondary bedrooms and two full baths upstairs create excellent flexibility for family, guests, home offices, fitness rooms, or hobby spaces. One of the home's most impressive features is the fully finished, climate-controlled basement, dramatically expanding the usable living space year-round. Perfect for multi-generational living, entertaining, recreation, or work-from-home needs, the basement includes a large den, flexible game or media space, a bedroom currently used as a music studio, and a full bath. Because the basement is climate-controlled, buyers can enjoy true comfort in every season while maximizing the functionality of the space. Outdoor living is equally inviting with multiple areas designed for relaxation and entertaining. The fenced backyard offers privacy and room for pets or play, while the covered patio creates a shaded retreat ideal for gatherings, outdoor dining, or quiet evenings. The main-level deck provides an additional space to enjoy morning coffee or Georgia sunsets overlooking the backyard. Discounted rate options and no lender-fee future refinancing may also be available for qualified buyers of this home. Combining generous living space, versatile finished areas, desirable community amenities, and an excellent location, 961 High Tide Trail delivers the flexibility and lifestyle today's buyers are searching for. Schedule your tour today!
-
2026-05-01historical $430,000 2634-char remark
Show marketing remark (2604 chars)
Welcome to 961 High Tide Trail - a spacious and thoughtfully designed home in the highly sought-after Landing at Bay Creek community, where comfort, flexibility, and convenience come together to create exceptional everyday living. With access to neighborhood amenities including a swimming pool, playground, dog park, sidewalks, and green spaces, this community offers an active, connected lifestyle with the benefits of low-maintenance neighborhood living. Inside, this expansive 6-bedroom, 4-bath home offers room to grow, gather, and adapt to your needs across multiple finished levels. The main floor centers around a bright eat-in kitchen featuring an island, breakfast bar, abundant workspace, and an open flow into the main living area - ideal for entertaining, staying connected with family and guests, or simply enjoying everyday life with ease. Whether hosting holidays or casual weeknight dinners, the layout supports both functionality and comfort. Upstairs, the spacious primary suite serves as a relaxing retreat with a large walk-in closet, dual vanities, a soaking tub, and separate shower - providing the privacy and convenience buyers appreciate after a long day. Three additional secondary bedrooms and two full baths upstairs create excellent flexibility for family, guests, home offices, fitness rooms, or hobby spaces. One of the home's most impressive features is the fully finished, climate-controlled basement, dramatically expanding the usable living space year-round. Perfect for multi-generational living, entertaining, recreation, or work-from-home needs, the basement includes a large den, flexible game or media space, a bedroom currently used as a music studio, and a full bath. Because the basement is climate-controlled, buyers can enjoy true comfort in every season while maximizing the functionality of the space. Outdoor living is equally inviting with multiple areas designed for relaxation and entertaining. The fenced backyard offers privacy and room for pets or play, while the covered patio creates a shaded retreat ideal for gatherings, outdoor dining, or quiet evenings. The main-level deck provides an additional space to enjoy morning coffee or Georgia sunsets overlooking the backyard. Discounted rate options and no lender-fee future refinancing may also be available for qualified buyers of this home. Combining generous living space, versatile finished areas, desirable community amenities, and an excellent location, 961 High Tide Trail delivers the flexibility and lifestyle today's buyers are searching for. Schedule your tour today!
ⓘ 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
- $5,303 · $442/mo
- Projected year-2 tax
- $5,303 · $442/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 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 23% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
- $34,660
- − Mortgage interest
- −$24,087
- − Property taxes
- −$5,303
- − Insurance
- −$2,150
- − Repairs & maintenance
- −$2,773
- − Management
- −$2,773
- − HOA
- −$456
- − Depreciation
- −$12,509
- Taxable loss
- −$15,391
- Est. tax savings @ 24.0%
- +$3,694
- After-tax cash flow
- $-3,894/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 — Loganville
- Score
- 74/100
- State rank
- #39
- US rank
- #4689
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Walton County · 128,246 people
- City population
- 79,811
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 79,811
- Household income
- $93,764
- Rent vs Own
- Severe rent burden
- 1174.0
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 0.64)
- Race & ethnicity
- White 48% Black 33% Hispanic / Latino 13% Two or more races 7% Asian 2%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 3% Cuban 1%
- Common ancestry
- Slovak 2% Lithuanian 2% Romanian 1%
- Foreign-born
- 13% · Canada, Jamaica, Vietnam
- Languages at home
- 84% English-only · Spanish 10% French/Haitian/Cajun 1% Other Indo-European 1%
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
- ▼ -98.77%
- Current HPI
- 212.1241
- Rent YoY
- ▲ 3.12%
- 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
+0.0% since first listed7 events — show timeline
- 2026-05-24 Pending — FMLS
- 2026-05-19 Contingent — GAMLS
- 2026-05-19 Contingent — FMLS
- 2026-05-07 Listed $430,000 FMLS
- 2026-05-07 Listed $430,000 GAMLS
- 2026-05-01 Coming Soon $430,000 GAMLS
- 2026-05-01 Coming Soon $430,000 FMLS
Property tax history
+13.8%/yrLatest (2025): $5,303 · +1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…