6187 Thornhedge Dr · 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
- $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
- 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).
- Cash flow +14.7/30.0
- ARV discount +11.0/15.0
- DSCR +4.5/10.0
- 1% rule +3.7/10.0
- Rent growth +3.4/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$215,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don't miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
Key facts
- 0.39 acre lot
- 2 garage spots
- Built 1968
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $215k.
Deal economics
- At list price, monthly cash flow is $56 ($668/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (13.2% below list).
- Recommended offer: $187k (13.2% below list) — sets the bar for 1% rule.
- Cap rate 6.6% vs local median 4.6% in South Fulton — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Oliver Elementary School (math 12% / reading 27%, grade F, #878 of 1,228 statewide, top 75%, 539 students, 90% FRL); North Clayton Middle School (math 12% / reading 27%, grade F, #356 of 470 statewide, top 78%, 767 students, 90% FRL); North Clayton High School (math 2% / reading 22%, grade F, #336 of 424 statewide, top 80%, 1,206 students, 90% FRL).
- Market conditions: Rents rising (+3.5%/yr); 142 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); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
- This rent runs 35% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 108 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 14y 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 $170k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.
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
- It's been on market 108 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
- Built in 1968 — 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
- 0.87% ✗
- Cap rate
- 6.60%
- Cash-on-cash
- 1.11%
- DSCR
- 1.05
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $233,291
- List price
- $215,000
- Delta
- -7.84%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2065 Sandgate Cir | 0.43mi | 3/2.0 | 1,352 (-1%) | 11mo | $200,000 | $148 | 69 |
| 1969 Banks Way | 0.41mi | 3/2.5 | 1,304 (-4%) | 3mo | $194,000 | $149 | 69 |
| 1960 Banks Way | 0.38mi | 3/2.0 | 1,397 (+3%) | 12mo | $215,000 | $154 | 68 |
| 1836 Whitworth Dr | 0.24mi | 4/3.0 (+1) | 1,420 (+4%) | 6mo | $250,000 | $176 | 68 |
| 6006 Radford Dr | 0.36mi | 3/2.0 | 1,240 (-9%) | 2mo | $200,000 | $161 | 66 |
| 2010 Levgard Ln | 0.65mi | 3/2.0 | 1,383 (+2%) | 7mo | $175,000 | $127 | 61 |
| 2145 Sandgate Cir | 0.54mi | 3/3.0 | 1,365 (+0%) | 12mo | $190,000 | $139 | 61 |
| 6120 E Fayetteville Dr | 0.64mi | 3/2.0 | 1,471 (+8%) | 8mo | $212,000 | $144 | 50 |
| 6334 Knights Way | 0.51mi | 3/2.0 | 1,556 (+14%) | 3mo | $235,000 | $151 | 50 |
| 5964 W Fayetteville Rd | 0.53mi | 3/1.0 | 1,508 (+11%) | 11mo | $200,000 | $133 | 44 |
| 1967 Levgard Ln | 0.60mi | 3/2.5 | 1,516 (+11%) | 12mo | $275,000 | $181 | 41 |
| 6125 Dunbritan Ln | 0.75mi | 3/2.5 | 1,528 (+12%) | 12mo | $192,000 | $126 | 33 |
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 · 3.55% rent growth · sell at horizon
- IRR
- -13.9%
- Equity multiple
- 0.50×
- Total profit
- $-30,268
- Equity at exit
- $32,057
- IRR
- -4.3%
- Equity multiple
- 0.71×
- Total profit
- $-17,536
- Equity at exit
- $18,589
Cash invested: $60,200 (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 30296
- Rents YoY
- 3.5%
- Active inventory
- 142
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $1,866 high interval (Pro) →
- Mortgage (P&I)
- −$1,127
- Tax from tax record
- −$201 /mo · $2,416/yr
- Insurance
- −$90
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$392
- Net cashflow
- $56
Break-even live
Sensitivity live
| Price | -10% $177 | -5% $117 | +0% $56 | +5% $-5 | +10% $-66 |
|---|---|---|---|---|---|
| Rent | -10% $-92 | -5% $-18 | +0% $56 | +5% $129 | +10% $203 |
| Rate | -1.0pp $164 | -0.5pp $110 | base $56 | +0.5pp $0 | +1.0pp $-57 |
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
- $53,750
- Closing costs
- $6,450
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2014 Radford Ct Riverdale, GA | 3.0 | 1.5 | 1190 | $1,665 | $1.40 | 45d | 1 | 0.20mi |
| 1857 Whitworth Dr Riverdale, GA | 4.0 | 3.0 | 1857 | $1,888 | $1.02 | 45d | 1 | 0.26mi |
| 6310 Thornhedge Dr Riverdale, GA | 4.0 | 2.0 | 1600 | $2,400 | $1.50 | 26d | 1 | 0.27mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 45d | 1 | 0.29mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,695 | $1.38 | 7d | 1 | 0.29mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,799 | $1.46 | 26d | 1 | 0.29mi |
| 6165 Radford Dr Riverdale, GA | 3.0 | 2.0 | 1232 | $1,750 | $1.42 | 24d | 1 | 0.29mi |
| 6104 Camden Forrest Ct Riverdale, GA | 2.0 | 2.5 | 1812 | $1,700 | $0.94 | 45d | 1 | 0.37mi |
| 6115 Camden Forrest Dr Riverdale, GA | 2.0 | 2.5 | 1100 | $1,600 | $1.45 | 20d | 1 | 0.39mi |
| 6071 Camden Forrest Dr Riverdale, GA | 2.0 | 3.0 | 1040 | $1,650 | $1.59 | 0d | 1 | 0.45mi |
| 6076 Camden Forrest Dr Riverdale, GA | 3.0 | 2.5 | 1566 | $1,700 | $1.09 | 7d | 1 | 0.46mi |
| 6108 Camden Forrest Cv Riverdale, GA | 2.0 | 2.0 | 1040 | $1,360 | $1.31 | 26d | 1 | 0.54mi |
| 6454 W Fayetteville Rd Riverdale, GA | 3.0 | 2.0 | 1204 | $1,950 | $1.62 | 22d | 1 | 0.59mi |
| 5866 Summerglen Ln Atlanta, GA | 3.0 | 2.0 | 1400 | $1,450 | $1.04 | 45d | 1 | 0.63mi |
| 2300 Flat Shoals Rd Unit 2 Riverdale, GA | 2.0 | 3.0 | 1000 | $1,425 | $1.43 | 26d | 1 | 0.73mi |
| 6048 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1500 | $1,750 | $1.17 | 0d | 1 | 0.78mi |
| 6048 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1500 | $1,750 | $1.17 | 24d | 1 | 0.78mi |
| 6078 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1622 | $1,800 | $1.11 | 26d | 1 | 0.79mi |
| 6027 Oak Bend Ct Riverdale, GA | 3.0 | 2.5 | 1530 | $2,070 | $1.35 | 7d | 1 | 0.81mi |
| 1603 Blossom Dr Atlanta, GA | 3.0 | 2.5 | 1550 | $2,055 | $1.33 | 3d | 1 | 0.83mi |
| 6215 Stimson Way Riverdale, GA | 3.0 | 2.0 | 1384 | $1,805 | $1.30 | 3d | 1 | 0.85mi |
| 5730 N Castlegate Dr Unit A Atlanta, GA | 2.0 | 2.5 | 1125 | $1,395 | $1.24 | 45d | 1 | 0.87mi |
| 5914 Grande River Rd Atlanta, GA | 3.0 | 2.5 | 1780 | $2,210 | $1.24 | 45d | 1 | 0.87mi |
| 2310 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $2,600 | $1.65 | 26d | 1 | 0.90mi |
| 6370 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1440 | $1,795 | $1.25 | 45d | 1 | 0.92mi |
| 6368 Olmadison Pl Atlanta, GA | 3.0 | 2.5 | 1428 | $1,596 | $1.12 | 0d | 1 | 0.93mi |
| 2285 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1580 | $1,740 | $1.10 | 3d | 1 | 0.95mi |
| 2373 Bigwood Trl Atlanta, GA | 3.0 | 2.5 | 1566 | $1,845 | $1.18 | 26d | 1 | 0.98mi |
| 2184 Olmadison Vw Atlanta, GA | 2.0 | 2.0 | 1236 | $1,985 | $1.61 | 20d | 1 | 0.98mi |
| 1736 Broad River Rd Atlanta, GA | 3.0 | 2.5 | 1558 | $1,731 | $1.11 | 26d | 1 | 1.01mi |
| 6684 Judy Ln Riverdale, GA | 3.0 | 2.0 | 1356 | $1,705 | $1.26 | 45d | 1 | 1.01mi |
| 1748 Broad River Rd Atlanta, GA | 2.0 | 2.5 | 1352 | $1,800 | $1.33 | 45d | 1 | 1.04mi |
| 1875 E Pleasant Hill Rd Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 942 | $1,595 | $1.69 | 0d | 21 | 1.05mi |
| 1857 Broad River Rd Atlanta, GA | 3.0 | 2.5 | 1530 | $1,950 | $1.27 | 45d | 1 | 1.05mi |
| 6616 Wellesley Dr Riverdale, GA | 4.0 | 3.0 | 1652 | $2,395 | $1.45 | 24d | 1 | 1.05mi |
| 1758 Broad River Rd Atlanta, GA | 2.0 | 2.5 | 1384 | $1,650 | $1.19 | 4d | 1 | 1.07mi |
| 395 Fox Trail Dr Atlanta, GA | 3.0 | 2.0 | 1400 | $1,980 | $1.41 | 13d | 1 | 1.07mi |
| 1410 Willow Dr Riverdale, GA | 3.0 | 2.0 | 1365 | $1,599 | $1.17 | 45d | 1 | 1.07mi |
| 5477 Denny Dr Atlanta, GA | 4.0 | 3.0 | 1500 | $1,650 | $1.10 | 45d | 1 | 1.09mi |
| 2555 Flat Shoals Rd #401 Atlanta, GA | 3.0 | 2.5 | 1550 | $2,050 | $1.32 | 45d | 1 | 1.10mi |
Listing history 33 events
-
2026-06-21days on market $215,000 Active 108 DOM
-
2026-06-18days on market $215,000 Active 105 DOM
-
2026-06-17days on market $215,000 Active 104 DOM
-
2026-06-16days on market $215,000 Active 103 DOM
-
2026-06-15days on market $215,000 Active 102 DOM
-
2026-06-13days on market $215,000 Active 100 DOM
-
2026-06-09days on market $215,000 Active 96 DOM
-
2026-06-08days on market $215,000 Active 95 DOM
-
2026-06-07days on market $215,000 Active 94 DOM
-
2026-06-04days on market $215,000 Active 91 DOM
-
2026-06-03days on market $215,000 Active 90 DOM
-
2026-06-02days on market $215,000 Active 89 DOM
-
2026-06-01days on market $215,000 Active 88 DOM
-
2026-05-31days on market $215,000 Active 87 DOM
-
2026-04-09price $215,000 1093-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2026-04-09price $215,000 1099-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2026-03-05$220,000 New 1093-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2026-03-05$220,000 Active 1099-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2026-03-03historical $220,000 1093-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2026-03-03historical $220,000 1099-char remark
Show marketing remark (1099 chars)
Welcome to 6187 Thornhedge Drive, a charming home offering the ease and convenience of single-level living. Thoughtfully designed for comfort and functionality, this residence features a seamless layout ideal for everyday living. Enjoy a spacious family room, perfect for relaxing evenings or entertaining guests in a warm and inviting setting. The separate dining room provides an ideal space for formal dinners and special gatherings. The kitchen offers ample cabinetry and workspace, making meal preparation both efficient and enjoyable. Generously sized bedrooms provide comfort and privacy, while the bathrooms are designed with everyday convenience in mind. Step outside to a fenced backyard, perfect for outdoor entertainment, pets, gardening, or simply unwinding in your own private space. Conveniently located near shopping, dining, major highways, and public transportation, this home offers excellent accessibility for commuters and daily travel all without HOA restrictions. Don’t miss the opportunity to own this well-located, ranch home in Riverdale. Schedule your showing today!
-
2022-04-27soldstatus $169,600
-
2014-10-29price $22,500
-
2012-05-24historical
-
2012-05-10soldstatus $22,500 Sold
-
2012-05-10soldstatus $22,500 Sold
-
2012-04-06historical
-
2012-04-06status Pending
-
2012-04-05price $23,700
-
2012-04-03historical Contingent - Other
-
2012-04-03historical Pending Approval
-
2012-03-23$23,700 New
-
2012-03-23$23,700 Active
-
1979-05-31soldstatus $37,900
ⓘ 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
- $2,416 · $201/mo
- Projected year-2 tax
- $2,416 · $201/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 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
- $22,391
- − Mortgage interest
- −$12,043
- − Property taxes
- −$2,416
- − Insurance
- −$1,075
- − Repairs & maintenance
- −$1,791
- − Management
- −$1,791
- − Depreciation
- −$6,255
- Taxable loss
- −$2,980
- Est. tax savings @ 24.0%
- +$715
- After-tax cash flow
- $1,384/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
- Clayton County
- NCES district ID
- 1301230
- Math proficiency
- 11% ▼ -13.00%
- Reading proficiency
- 20% ▼ -9.00%
- Median HH income
- $42,266
- Composite
- 13.41/100
- National rank
- #9527
- State rank
- #155 of 174 in GA
Livability — South Fulton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Clayton County · 230,153 people
- City population
- 127,674
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 27,045
- Household income
- $63,292
- Rent vs Own
- Severe rent burden
- 1400.0
Population outlook (Clayton County) Hauer SSP2
- Today (2025)
- 310,777 people
- By 2030
- 329,762 · +6.1%
- By 2040
- 368,052 · +18.4%
- By 2050
- 401,196 · +29.1%
- By 2075
- 472,488 · +52.0%
- By 2100
- 500,446 · +61.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (81%)
- Race & ethnicity
- Black 81% Hispanic / Latino 10% White 4% Asian 4% Two or more races 4%
- Hispanic origin (detail)
- Mexican 7%
- Common ancestry
- Hispanic 2%
- Foreign-born
- 14% · Canada, China, Vietnam
- Languages at home
- 80% English-only · Spanish 9% Chinese 3% French/Haitian/Cajun 2%
Political lean MEDSL · Clayton
- 2024 margin
- Solid D (+69.2) · D 84.3% · R 15.1%
- 2008→2024 swing
- +2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
- All cycles
- 2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -137.25%
- Current HPI
- 209.7527
- Rent YoY
- ▲ 3.55%
- 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
+467.3% since first listed19 events — show timeline
- 2026-04-09 Price Changed $215,000 GAMLS
- 2026-04-09 Price Changed $215,000 FMLS
- 2026-03-05 Listed $220,000 GAMLS
- 2026-03-05 Listed $220,000 FMLS
- 2026-03-03 Coming Soon $220,000 GAMLS
- 2026-03-03 Coming Soon $220,000 FMLS
- 2022-04-27 Sold (Public Records) $169,600 Public Records
- 2014-10-29 Price Changed $22,500 GAMLS
- 2012-05-24 Listing Removed — FMLS
- 2012-05-10 Sold (MLS) $22,500 GAMLS
- 2012-05-10 Sold (MLS) $22,500 FMLS
- 2012-04-06 Listing Removed — GAMLS
- 2012-04-06 Pending — FMLS
- 2012-04-05 Price Changed $23,700 GAMLS
- 2012-04-03 Contingent — FMLS
- 2012-04-03 Contingent — GAMLS
- 2012-03-23 Listed $23,700 GAMLS
- 2012-03-23 Listed $23,700 FMLS
- 1979-05-31 Sold (Public Records) $37,900 Public Records
Property tax history
+14.2%/yrLatest (2025): $2,416 · +2.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…