🏗️ New Construction
541 Raelyns Way · Loganville, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 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 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).
- ARV discount +7.5/15.0
- Cash flow +6.9/30.0
- Condition / age +4.0/5.0
- Livability +3.7/5.0
- Rent growth +3.3/5.0
- 1% rule +2.2/10.0
- Schools +2.0/10.0
- DSCR +1.1/10.0
- Appreciation +0.0/10.0
$324,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Stanley Martin Homes presents The Kirkwood floor plan on Homesite 132 at Darlington. This beautifully designed 2-level townhome blends modern style with everyday functionality, all with a low-maintenance lifestyle. The open-concept layout features a bright, spacious kitchen with a large sit-down island-ideal for casual meals, entertaining, and holiday gatherings. The family room with fireplace invites relaxation, while the rear patio offers the perfect outdoor space for hosting or unwinding. Upstairs, you'll find two generous secondary bedrooms, a well-appointed laundry room. The private primary suite serves as a true retreat, complete with a large walk-in closet and spa-like en-suite bath. Darlington offers amenities including a pool and playground; giving you plenty of ways to relax and connect close to home. Located in Loganville, GA, Darlington provides convenience to local shopping, dining, and entertainment, as well as easy access to major commuter routes. Don't miss your opportunity to own at Darlington-schedule your visit today! PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.875% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE.
Key facts
- Large walk-in closet
- Open-concept layout
- $100 HOA
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $325k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-499 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $258k (20.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $238k (26.7% below list).
- Recommended offer: $238k (26.7% 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: Magill Elementary School (math 26% / reading 26%, grade F, #728 of 1,228 statewide, top 60%, 1,274 students, 72% FRL); Grace Snell Middle School (math 18% / reading 30%, grade F, #311 of 470 statewide, top 68%, 1,268 students, 72% FRL); South Gwinnett High School (math 14% / reading 8%, grade F, #347 of 424 statewide, top 82%, 2,677 students, 58% FRL) — zoned schools average 67% FRL vs 47% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 20% at this address vs 41% district-wide (-21 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 (+3.1%/yr); 1263 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 51d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).
- This rent runs 30% 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 $2k of loan paydown is wiped out by about $10k 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 42 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
- 4 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→15/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 42 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
- 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
- 0.72% ✗
- Cap rate
- 4.48%
- Cash-on-cash
- -6.48%
- DSCR
- 0.71
- GRM
- 11.5
CMA / ARV
- ARV (median comp)
- $329,990
- List price
- $324,990
- Delta
- -1.52%
- Verdict
- FAIR
- Comps
- 14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 846 Leraes Way | 0.08mi | 3/2.5 | 1,863 (0%) | 1mo | $299,990 | $161 | 95 |
| 870 Leraes Way | 0.05mi | 3/2.5 | 1,863 (0%) | 3mo | $325,000 | $174 | 95 |
| 860 Leraes Way | 0.08mi | 3/2.5 | 1,863 (0%) | 3mo | $331,000 | $178 | 94 |
| 848 Leraes Way | 0.08mi | 3/2.5 | 1,863 (0%) | 4mo | $319,990 | $172 | 93 |
| 850 Leraes Way | 0.08mi | 3/2.5 | 1,863 (0%) | 5mo | $319,990 | $172 | 92 |
| 866 Leraes Way | 0.08mi | 3/2.5 | 1,863 (0%) | 6mo | $320,000 | $172 | 92 |
| 3425 Palmer Dr #35 | 0.17mi | 3/2.5 | 2,002 (+8%) | 3mo | $334,690 | $167 | 78 |
| 3429 Palmer Dr #37 | 0.17mi | 3/2.5 | 2,002 (+8%) | 4mo | $329,990 | $165 | 77 |
| 3419 Palmer Dr #32 | 0.17mi | 3/2.5 | 2,002 (+8%) | 5mo | $329,990 | $165 | 76 |
| 3672 Donovan Cir | 0.47mi | 3/2.5 | 1,849 (-1%) | 2mo | $358,000 | $194 | 75 |
| 3421 Palmer Dr #33 | 0.17mi | 4/2.5 (+1) | 2,002 (+8%) | 1mo | $340,690 | $170 | 74 |
| 3265 Lake Carlton Rd | 0.31mi | 3/2.5 | 2,004 (+8%) | 2mo | $334,690 | $167 | 71 |
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
- -27.3%
- Equity multiple
- 0.08×
- Total profit
- $-84,864
- Equity at exit
- $49,203
- IRR
- -24.8%
- Equity multiple
- -0.23×
- Total profit
- $-113,235
- Equity at exit
- $28,532
Cash invested: $92,397 (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
Active competition Active MLS
- For sale now
- 39 active · 27 under contract
- Months of supply
- 19.5 mo (5%/mo absorbed)
- Median asking
- $340,390 ($188/sqft)
- Median days on market
- 49 d
- This list price
- 15% of active listings are priced below it
- ARV vs active asking
- -5.9% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30052
- Home prices YoY
- -31.8%
- Rents YoY
- 3.1%
- Active inventory
- 1263
- Price-to-rent
- 11.4×
Monthly cashflow live
- Estimated rent
- $2,382 high interval (Pro) →
- Mortgage (P&I)
- −$1,731
- Tax est. 1.5%
- −$412 /mo · $4,950/yr
- Insurance
- −$137
- HOA
- −$100
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$500
- Net cashflow
- $-499
Break-even live
Sensitivity live
| Price | -10% $-271 | -5% $-385 | +0% $-499 | +5% $-613 | +10% $-727 |
|---|---|---|---|---|---|
| Rent | -10% $-687 | -5% $-593 | +0% $-499 | +5% $-405 | +10% $-311 |
| Rate | -1.0pp $-333 | -0.5pp $-415 | base $-499 | +0.5pp $-584 | +1.0pp $-671 |
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
- $82,498
- Closing costs
- $9,900
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| Carlton Crossing Walnut Grove, GA | 3.0–4.0 | 2.5 | 1883 | $2,173 | $1.15 | 0d | 3 | 0.14mi |
| 854 Langley View Ct Loganville, GA | 4.0 | 2.5 | 2098 | $1,990 | $0.95 | 69d | 1 | 0.37mi |
| 863 Langley View Ct Loganville, GA | 4.0 | 2.5 | 2332 | $2,300 | $0.99 | 11d | 1 | 0.38mi |
| 593 Red Tip Ln Loganville, GA | 3.0 | 2.0 | 1893 | $2,500 | $1.32 | 64d | 1 | 0.43mi |
| 405 Aristocrat Dr Loganville, GA | 4.0 | 2.0 | 1954 | $2,250 | $1.15 | 139d | 1 | 0.45mi |
| 3676 Donovan Cir Unit Labs Walnut Grove, GA | 4.0 | 2.5 | 1849 | $2,350 | $1.27 | 26d | 1 | 0.46mi |
| 3390 Wrenwood Ct Loganville, GA | 4.0 | 3.0 | 1588 | $2,160 | $1.36 | 69d | 1 | 0.56mi |
| 3478 Okelly Dr Loganville, GA | 4.0 | 3.5 | 2489 | $2,465 | $0.99 | 19d | 1 | 0.57mi |
| 3347 Okelly Dr Loganville, GA | 4.0 | 2.5 | 2400 | $2,490 | $1.04 | 5d | 1 | 0.62mi |
| 421 Sweet Ashley Way Loganville, GA | 4.0 | 2.5 | 2096 | $1,200 | $0.57 | 67d | 1 | 0.62mi |
| 408 Sweet Ashley Way Loganville, GA | 4.0 | 2.5 | 1858 | $2,190 | $1.18 | 82d | 1 | 0.64mi |
| 631 Sweet Ashley Way Loganville, GA | 4.0 | 2.5 | 2225 | $2,230 | $1.00 | 5d | 1 | 0.65mi |
| 651 Sweet Ashley Way Loganville, GA | 4.0 | 2.5 | 2225 | $2,145 | $0.96 | 0d | 1 | 0.66mi |
| 661 Sweet Ashley Way Loganville, GA | 4.0 | 2.5 | 2204 | $2,160 | $0.98 | 72d | 1 | 0.67mi |
| 925 Lakehaven Ln Loganville, GA | 4.0 | 2.5 | 2263 | $2,600 | $1.15 | 28d | 1 | 0.86mi |
| 3535 Garden Walk Ln Loganville, GA | 4.0 | 2.0 | 1858 | $2,165 | $1.17 | 78d | 1 | 0.88mi |
| 1135 Burning Bush Dr Loganville, GA | 3.0 | 2.0 | 1531 | $2,000 | $1.31 | 4d | 1 | 0.95mi |
| 379 Beech Hollow Trl Loganville, GA | 3.0 | 2.0 | 2209 | $2,350 | $1.06 | 100d | 1 | 0.98mi |
| 663 Stonecrest Dr Loganville, GA | 3.0 | 2.0 | 1622 | $1,880 | $1.16 | 29d | 1 | 1.01mi |
| 626 Stonecrest Dr Loganville, GA | 3.0 | 2.5 | 1816 | $2,140 | $1.18 | 88d | 1 | 1.02mi |
| 665 Stonecrest Dr Loganville, GA | 3.0 | 2.0 | 1545 | $1,845 | $1.19 | 117d | 1 | 1.03mi |
| 667 Stonecrest Dr Loganville, GA | 3.0 | 2.0 | 1622 | $1,020 | $0.63 | 37d | 1 | 1.05mi |
| 4009 Kendrick Cir Loganville, GA | 4.0 | 2.5 | 2406 | $2,320 | $0.96 | 46d | 1 | 1.09mi |
| 901 Feldman Chase Loganville, GA | 4.0 | 2.5 | 2406 | $2,300 | $0.96 | 19d | 1 | 1.10mi |
| 4064 Kendrick Cir Loganville, GA | 4.0 | 2.5 | 2279 | $2,395 | $1.05 | 0d | 1 | 1.11mi |
| 3030 Battlement Cir Loganville, GA | 4.0 | 2.5 | 2396 | $2,350 | $0.98 | 48d | 1 | 1.14mi |
| 3030 Battlement Cir SW Unit Na Loganville, GA | 4.0 | 2.5 | 2396 | $2,350 | $0.98 | 31d | 1 | 1.14mi |
| 729 Fallowfield Dr Loganville, GA | 3.0 | 2.0 | 1832 | $2,165 | $1.18 | 88d | 1 | 1.15mi |
| 610 Stonecrest Dr Loganville, GA | 4.0 | 2.5 | 2474 | $2,539 | $1.03 | 0d | 1 | 1.17mi |
| 1111 Feldman Chase Loganville, GA | 4.0 | 2.5 | 2279 | $2,490 | $1.09 | 106d | 1 | 1.18mi |
| 4140 Fox Chase Dr Loganville, GA | 3.0 | 2.0 | 1356 | $1,991 | $1.47 | 39d | 1 | 1.18mi |
| 3264 Watson Meadow Ln Loganville, GA | 4.0 | 2.5 | 2360 | $1,886 | $0.80 | 11d | 1 | 1.20mi |
| 3808 Ramsay Pass Loganville, GA | 4.0 | 2.5 | 2279 | $2,485 | $1.09 | 63d | 1 | 1.21mi |
| 915 Burning Bush Dr Loganville, GA | 4.0 | 2.5 | 1873 | $2,000 | $1.07 | 139d | 1 | 1.27mi |
| 1016 Grace View Ln Loganville, GA | 4.0 | 2.5 | 1833 | $2,440 | $1.33 | 139d | 1 | 1.28mi |
| 1026 Grace View Ln Loganville, GA | 4.0 | 2.5 | 1854 | $2,501 | $1.35 | 51d | 1 | 1.28mi |
| 1046 Grace View Ln Loganville, GA | 4.0 | 2.5 | 1833 | $2,440 | $1.33 | 139d | 1 | 1.29mi |
| 1056 Grace View Ln Loganville, GA | 4.0 | 2.5 | 1854 | $2,501 | $1.35 | 51d | 1 | 1.29mi |
| 1076 Grace View Ln Loganville, GA | 3.0 | 2.5 | 1833 | $2,470 | $1.35 | 87d | 1 | 1.29mi |
| 1086 Grace View Ln Loganville, GA | 3.0 | 2.5 | 1833 | $2,470 | $1.35 | 80d | 1 | 1.29mi |
Property features AI
Finance
- Other
- Located in Gwinnett County (GPS address available)Asphalt road access
- HOA & community
- Monthly association fee of $100Association covers grounds maintenance, reserve fund, swim amenities, and termite serviceCommunity planned for 150 units
Exterior
- Parking
- 2-car garageTotal parking for 2 vehicles
- Utilities
- Public waterPublic sewer220-volt electric serviceCable availablePhone availableUnderground utilitiesElectricity availableWater availableSewer available
- Home design
- Two-level homeNew constructionFee simple ownership
- Construction
- Brick veneer and cement (HardiPlank type) sidingComposition roofSlab foundation
- Exterior features
- Patio
Interior
- Kitchen
- White cabinetsEat-in kitchenKitchen islandPantryStone countertopsDishwasherElectric rangeMicrowaveGarbage disposal
- Bedrooms
- Three upstairs bedroomsOversized master bedroom
- Flooring
- CarpetLuxury vinyl
- Bathrooms
- Two full bathroomsOne half bathroomMaster bath with double vanity and shower
- Heating & cooling
- Central heatingCentral electric air conditioning
- Interior features
- Double vanity in bathsEntrance foyer9-foot ceilings on main levelRecessed lightingWalk-in closetsDouble-pane windows2+ common walls
- Laundry & utility
- Upper-level laundry roomElectric dryer hookupElectric water heater
HOA detail $100/mo · $1,200/yr
- Likely covers
- pool
Listing history 50 events
-
2026-09-23days on market $324,990 Active 42 DOM
-
2026-09-22days on market $324,990 Active 41 DOM
-
2026-09-21days on market $324,990 Active 40 DOM
-
2026-09-20days on market $324,990 Active 39 DOM
-
2026-09-19days on market $324,990 Active 38 DOM
-
2026-09-18days on market $324,990 Active 37 DOM
-
2026-09-17days on market $324,990 Active 36 DOM
-
2026-09-16days on market $324,990 Active 35 DOM
-
2026-09-15days on market $324,990 Active 34 DOM
-
2026-09-14days on market $324,990 Active 33 DOM
-
2026-09-13days on market $324,990 Active 32 DOM
-
2026-09-12days on market $324,990 Active 31 DOM
-
2026-09-11days on market $324,990 Active 30 DOM
-
2026-09-05days on market $324,990 Active 24 DOM
-
2026-09-04days on market $324,990 Active 23 DOM
-
2026-09-03days on market $324,990 Active 22 DOM
-
2026-08-31days on market $324,990 Active 19 DOM
-
2026-08-29days on market $324,990 Active 17 DOM
-
2026-08-28days on market $324,990 Active 16 DOM
-
2026-08-27days on market $324,990 Active 15 DOM
-
2026-08-26days on market $324,990 Active 14 DOM
-
2026-08-25days on market $324,990 Active 13 DOM
-
2026-08-24days on market $324,990 Active 12 DOM
-
2026-08-23days on market $324,990 Active 11 DOM
-
2026-08-22days on market $324,990 Active 10 DOM
-
2026-08-21days on market $324,990 Active 9 DOM
-
2026-08-20days on market $324,990 Active 8 DOM
-
2026-08-19days on market $324,990 Active 7 DOM
-
2026-08-18days on market $324,990 Active 6 DOM
-
2026-08-17days on market $324,990 Active 5 DOM
-
2026-08-16days on market $324,990 Active 4 DOM
-
2026-08-15days on market $324,990 Active 3 DOM
-
2026-08-14days on market $324,990 Active 2 DOM
-
2026-08-13days on market $324,990 Active 1 DOM
-
2026-08-12days on market $324,990 Active 58 DOM
Show marketing remark (1166 chars)
Stanley Martin Homes presents The Kirkwood floor plan on Homesite 132 at Darlington. This beautifully designed 2-level townhome blends modern style with everyday functionality, all with a low-maintenance lifestyle. The open-concept layout features a bright, spacious kitchen with a large sit-down island-ideal for casual meals, entertaining, and holiday gatherings. The family room with fireplace invites relaxation, while the rear patio offers the perfect outdoor space for hosting or unwinding. Upstairs, you'll find two generous secondary bedrooms, a well-appointed laundry room. The private primary suite serves as a true retreat, complete with a large walk-in closet and spa-like en-suite bath. Darlington offers amenities including a pool and playground; giving you plenty of ways to relax and connect close to home. Located in Loganville, GA, Darlington provides convenience to local shopping, dining, and entertainment, as well as easy access to major commuter routes. Don't miss your opportunity to own at Darlington-schedule your visit today! PROMOTIONAL INTEREST RATE 4.99% FHA OR 5.875% CONV PLUS $10,000 TOWARDS CLOSING COSTS W/ FIRST HERITAGE MORTGAGE.
-
2026-08-11days on market $324,990 Active 57 DOM
-
2026-08-10days on market $324,990 Active 56 DOM
-
2026-08-09days on market $324,990 Active 55 DOM
-
2026-08-08days on market $324,990 Active 54 DOM
-
2026-08-06days on market $324,990 Active 52 DOM
-
2026-08-05days on market $324,990 Active 51 DOM
-
2026-08-04days on market $324,990 Active 50 DOM
-
2026-08-03remarks 699-char remark
-
2026-08-03days on market $324,990 Active 49 DOM
-
2026-07-31days on market $324,990 Active 83 DOM
-
2026-07-30days on market $324,990 Active 82 DOM
-
2026-07-30days on market $324,990 Active 81 DOM
-
2026-07-28days on market $324,990 Active 80 DOM
-
2026-07-26days on market $324,990 Active 78 DOM
-
2026-07-24days on market $324,990 Active 76 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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 · 15 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
- $28,581
- − Mortgage interest
- −$18,485
- − Property taxes
- −$4,950
- − Insurance
- −$1,650
- − Repairs & maintenance
- −$2,286
- − Management
- −$2,286
- − HOA
- −$1,200
- − Depreciation
- −$9,600
- Taxable loss
- −$11,876
- Est. tax savings @ 24.0%
- +$2,850
- After-tax cash flow
- $-3,137/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.
Condition & rehab AI · 12 photos
This well-maintained townhouse in excellent condition offers a modern and functional living space with potential for minor updates to enhance its value further.
Value-add opportunities
- Both Painting the exterior and interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics. ↑
- Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value. ↑
- Resale Upgrading the kitchen appliances — Modern appliances can attract more buyers and renters. ↑
- Both Adding smart home features — Smart home features can increase both resale and rental value by making the home more convenient and energy-efficient. ↑
Zoned Schools
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 · 1,106,028 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
- 16% of renters
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
-3.5% since first listed6 events — show timeline
- 2026-08-12 Listed $324,990 FMLS
- 2026-08-12 Listed $324,990 GAMLS
- 2026-07-31 Listing Removed — GAMLS
- 2026-06-16 Listed $324,990 Zillow
- 2026-06-13 Price Changed $324,990 GAMLS
- 2026-03-06 Listed $336,890 GAMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…