CashFlowRE
Sign in Sign up
125 Laurel Ave SW
D- Composite 39.11
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 +15.0/15.0
  • Cash flow +6.9/30.0
  • Livability +4.2/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +1.1/10.0
  • Appreciation +0.0/10.0

$290,000

125 Laurel Ave SW · Atlanta, GA 30314
3 bd · 3.0 ba · 2,200 sqft · SingleFamily public records · 161 Days on market
Built 2023 6,263 sqft lot $132/sqft · 35% below area Est $447k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover Your Dream Home in Mozley Park - A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314-a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta's revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist.

Key facts

  • Gourmet kitchen
  • Marta access
  • Beltline access

Tags

NEW CONSTRUCTION OPPORTUNITYGOURMET KITCHENMINUTES FROM DOWNTOWNBELTLINE ACCESSPARKS ACCESSMARTA ACCESS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-436 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $213k (26.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $248k (14.5% below list).
  • Recommended offer: $213k (26.6% below list) — sets the bar for cash-flow.
  • Cap rate 4.5% 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: schools C-, 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.
  • Market conditions: Rents rising (+2.5%/yr); 293 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,478/mo this rent would consume 71% of the median local household income ($42k/yr) (locally 1293% 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 $2k of loan paydown is wiped out by about $9k 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 161 days — a 12% lower offer ($255k) is reasonable based on typical stale-listing flexibility.
  • 26 sale attempts since 6y ago; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $57k; list at $290k implies a 409% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,004 (26.6% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
4.49%
Cash-on-cash
-6.44%
DSCR
0.71
GRM
9.8

CMA / ARV

ARV (median comp)
$446,805
List price
$290,000
Delta
-35.09%
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
140 Racine St SW 0.04mi 4/3.0 (+1) 2,152 (-2%) 1mo $425,000 $197 88
1514 Mozley Pl SW 0.21mi 4/3.0 (+1) 2,139 (-3%) 2mo $429,000 $201 79
1373 M L King Jr Dr 0.49mi 3/2.5 2,054 (-7%) 0mo $407,000 $198 64
221 Laurel Ave 0.18mi 4/4.0 (+1) 2,433 (+11%) 2mo $506,000 $208 63
199 Racine St SW 0.15mi 3/2.5 2,450 (+11%) 12mo $492,500 $201 61
1687 Porter Dr NW 0.32mi 4/2.0 (+1) 2,376 (+8%) 8mo $375,000 $158 56
195 Childs Dr NW 0.65mi 4/3.5 (+1) 2,200 (0%) 13mo $499,000 $227 52
1696 Emerald Ave SW 0.69mi 4/3.0 (+1) 2,076 (-6%) 2mo $545,000 $263 52
164 Chicamauga Ave SW 0.50mi 4/3.0 (+1) 2,057 (-6%) 14mo $420,000 $204 49
1738 Springview Rd NW 0.63mi 4/3.5 (+1) 2,365 (+8%) 4mo $549,000 $232 47
437 E Ontario Ave SW 0.60mi 4/3.0 (+1) 2,016 (-8%) 12mo $597,000 $296 43
1326 Thurgood St SW 0.55mi 3/2.5 2,500 (+14%) 16mo $470,000 $188 37

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-27.9%
Equity multiple
0.07×
Total profit
$-75,642
Equity at exit
$43,240
10-year hold
IRR
-28.4%
Equity multiple
-0.30×
Total profit
$-105,230
Equity at exit
$25,074

Cash invested: $81,200 (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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30314

Home prices YoY
-22.9%
Rents YoY
2.5%
Active inventory
293
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,478 high interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$752 /mo · $9,023/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$520
Net cashflow
$-436

Break-even live

Break-even rent $3,030
Max offer price $213,004
Occupancy floor

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
$72,500
Closing costs
$8,700
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
176 Racine St SW Atlanta, GA 3.0 2.0 1423 $2,800 $1.97 24d 1 0.13mi
198 Wellington St SW Atlanta, GA 3.0 2.5 1787 $2,700 $1.51 24d 1 0.19mi
2111 Martin Luther King Junior Dr NW Atlanta, GA 3.0 1.0 1470 $1,800 $1.22 24d 1 0.22mi
66 Holly Rd NW Atlanta, GA 3.0 2.5 1632 $2,228 $1.37 2d 1 0.36mi
1380 Mozley Pl SW Atlanta, GA 3.0 2.0 1941 $1,400 $0.72 7d 1 0.42mi
29 Chappell Rd NW Atlanta, GA 3.0 2.0 1670 $1,953 $1.17 22d 1 0.44mi
167 Rockmart Dr SW Atlanta, GA 4.0 3.5 2347 $3,033 $1.29 24d 1 0.57mi
1649 Derry Ave SW Atlanta, GA 4.0 2.0 1825 $3,200 $1.75 24d 1 0.58mi
1332 Akridge St NW Atlanta, GA 3.0 2.0 1400 $1,775 $1.27 24d 1 0.63mi
505 W Ontario Ave SW Atlanta, GA 3.0 2.0 1587 $2,800 $1.76 20d 1 0.74mi
1758 Emerald Ave SW Atlanta, GA 4.0 2.0 1873 $2,700 $1.44 11d 1 0.76mi
220 Napoleon Dr SW Atlanta, GA 4.0 3.0 2500 $3,199 $1.28 11d 1 0.77mi
415 Hopkins St SW Atlanta, GA 3.0 1.0 2550 $2,000 $0.78 5d 1 0.77mi
1448 Rome Dr NW Unit 1448 Atlanta, GA 3.0 2.5 1400 $2,300 $1.64 13d 1 0.80mi
155 Rosser St SW Atlanta, GA 3.0 2.0 1500 $2,073 $1.38 24d 1 0.89mi
1515 Westwood Ave SW Atlanta, GA 3.0 2.5 2278 $6,000 $2.63 22d 1 0.94mi
1265 Oak St SW Atlanta, GA 4.0 3.0 1821 $3,300 $1.81 24d 1 1.00mi
1501 Rogers Ave SW Atlanta, GA 3.0 1.0 1980 $2,500 $1.26 24d 1 1.02mi
316 Henry Aaron Ave SW Atlanta, GA 3.0 2.0 1740 $1,580 $0.91 24d 1 1.04mi
1530 Rogers Ave SW Atlanta, GA 4.0 3.0 2184 $3,300 $1.51 3d 1 1.04mi
1396 Kennesaw Dr NW Unit B Atlanta, GA 4.0 3.0 3000 $3,000 $1.00 24d 1 1.07mi
1425 Oglethorpe Ave SW Atlanta, GA 3.0 2.0 1540 $2,950 $1.92 5d 1 1.08mi
221 Stafford St NW Atlanta, GA 3.0 2.0 2293 $2,400 $1.05 24d 1 1.09mi
15 Ollie St NW Atlanta, GA 3.0 2.5 1594 $3,150 $1.98 24d 1 1.11mi
1064 Westmoor Dr NW Atlanta, GA 3.0 3.0 1770 $2,300 $1.30 24d 1 1.11mi
702 Cascade Ave SW Atlanta, GA 3.0 4.0 2220 $2,850 $1.28 24d 1 1.12mi
1000 Palmetto Ave SW Atlanta, GA 3.0 2.0 1566 $1,925 $1.23 24d 1 1.13mi
1400 North Ave NW Unit A Atlanta, GA 3.0 2.0 2456 $2,600 $1.06 24d 1 1.14mi
273 Wadley St NW Atlanta, GA 3.0 2.0 1406 $1,990 $1.42 24d 1 1.16mi
1004 Desoto St NW Atlanta, GA 3.0 2.0 1550 $1,995 $1.29 24d 1 1.18mi
2001 Chicago Ave NW Atlanta, GA 4.0 3.0 2504 $2,323 $0.93 22d 1 1.18mi
492 Pierce Ave NW Unit A Atlanta, GA 4.0 2.5 2470 $1,800 $0.73 19d 1 1.24mi
1473 Beecher St SW Atlanta, GA 3.0 2.0 1547 $2,600 $1.68 24d 1 1.29mi
152 Joseph Echols Lowery Blvd SW Atlanta, GA 4.0 3.0 1822 $4,000 $2.20 24d 1 1.31mi
1951 Handley Ave SW Atlanta, GA 3.0 3.0 1589 $3,200 $2.01 24d 1 1.33mi
684 Grady Pl SW Atlanta, GA 4.0 2.5 1806 $2,550 $1.41 13d 1 1.34mi
660 Queen St SW Unit B Atlanta, GA 3.0 3.0 1840 $3,250 $1.77 24d 1 1.34mi
660 Queen St SW Unit A Atlanta, GA 3.0 2.0 1840 $2,500 $1.36 24d 1 1.34mi
1448 Westboro Dr SW Atlanta, GA 3.0 2.0 1437 $2,300 $1.60 7d 1 1.42mi
740 Liberty Commons Dr NW #1101 Atlanta, GA 3.0 3.5 1890 $2,600 $1.38 24d 1 1.42mi

Listing history 50 events

  1. 2026-06-18
    days on market $290,000 Active 161 DOM
  2. 2026-06-17
    days on market $290,000 Active 160 DOM
  3. 2026-06-16
    days on market $290,000 Active 159 DOM
  4. 2026-06-15
    days on market $290,000 Active 158 DOM
  5. 2026-06-13
    days on market $290,000 Active 156 DOM
  6. 2026-06-13
    days on market $290,000 Active 155 DOM
  7. 2026-06-09
    days on market $290,000 Active 152 DOM
  8. 2026-06-08
    days on market $290,000 Active 151 DOM
  9. 2026-06-07
    days on market $290,000 Active 150 DOM
  10. 2026-06-04
    days on market $290,000 Active 147 DOM
  11. 2026-06-03
    days on market $290,000 Active 146 DOM
  12. 2026-06-02
    days on market $290,000 Active 145 DOM
  13. 2026-06-01
    days on market $290,000 Active 144 DOM
  14. 2026-05-31
    days on market $290,000 Active 143 DOM
  15. 2026-04-27
    price $290,000 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  16. 2026-04-27
    price $290,000 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  17. 2026-04-02
    status Back On Market 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  18. 2026-04-02
    status Active 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  19. 2026-03-31
    historical 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  20. 2026-03-31
    historical 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  21. 2026-03-05
    status Price Change 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  22. 2026-03-05
    price $300,000 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  23. 2026-03-05
    price $300,000 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  24. 2026-03-04
    status Active 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  25. 2026-02-28
    historical 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  26. 2026-02-28
    historical 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  27. 2026-02-01
    status Back On Market 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  28. 2026-02-01
    status Active 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  29. 2026-01-31
    historical 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  30. 2026-01-31
    historical 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  31. 2026-01-02
    listed $320,000 New 1105-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  32. 2026-01-02
    listed $320,000 Active 1456-char remark
    Show marketing remark (1456 chars)

    Discover Your Dream Home in Mozley Park – A New Construction Opportunity with Endless Potential Welcome to 125 Laurel Ave SW, Atlanta, GA 30314—a modern new construction that offers the rare chance to add your personal touch and bring your vision to life. While the home is largely complete, the sewer connection remains unfinished (location of the sewer tap is available), allowing the next owner to finalize this critical step. Showcasing a striking triangular architectural design, this one-of-a-kind residence features 3 spacious bedrooms and 3 full bathrooms. The open-concept layout flows seamlessly into a stylish gourmet kitchen, complete with white cabinetry, quartz counter tops, sleek stainless steel appliances, and ample room for entertaining. This property is being sold AS-IS, presenting an incredible opportunity for investors, builders, or savvy buyers looking to customize and complete a nearly-finished home in one of Atlanta’s revitalizing neighborhoods. Located just minutes from downtown, the BeltLine, parks, and MARTA access, this is city living with a personalized twist. All offers must be entered through propoffers website, "subject to seller addendum" $200.00 (plus sales tax, where applicable) Pyramid Platform Technology Fee will be paid from the Listing Broker at closing. $200.00 (plus sales tax, where applicable) Offer Management Fee will be paid by the Buyer's Broker at closing

  33. 2025-12-31
    historical
  34. 2025-12-31
    historical
  35. 2025-12-19
    price $320,000
  36. 2025-12-19
    price $320,000
  37. 2025-12-02
    status Back On Market
  38. 2025-12-02
    status Active
  39. 2025-11-30
    historical
  40. 2025-11-30
    historical
  41. 2025-10-17
    status Back On Market
  42. 2025-10-17
    status Active
  43. 2025-10-16
    historical
  44. 2025-10-16
    historical
  45. 2025-10-03
    price $345,000
  46. 2025-10-03
    price $345,000
  47. 2025-08-21
    price $360,000
  48. 2025-08-21
    price $360,000
  49. 2025-07-19
    listed $375,000 Active
  50. 2025-07-19
    listed $375,000 New

ⓘ 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
$9,023 · $752/mo
Projected year-2 tax
$9,023 · $752/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 24% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$29,737
− Mortgage interest
−$16,245
− Property taxes
−$9,023
− Insurance
−$1,450
− Repairs & maintenance
−$2,379
− Management
−$2,379
− Depreciation
−$8,436
Taxable loss
−$10,175
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,442
After-tax cash flow
$-2,788/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

Amenities A+ Commute A+ Cost of living C- Crime A Employment B Housing A+ Health & safety A- User ratings D+

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)
23,333
Household income
$42,089
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1293.0

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 11% Hispanic / Latino 7% Asian 4% Two or more races 3%
Hispanic origin (detail)
Mexican 4% Dominican 1%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 5% Other Indo-European 1% Chinese 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
▼ -95.32%
Current HPI
321.4626
Rent YoY
▲ 2.53%
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

Price history

+5700.0% since first listed
73 events — show timeline
  • 2026-04-27 Price Changed $290,000 GAMLS
  • 2026-04-27 Price Changed $290,000 FMLS
  • 2026-04-02 Relisted GAMLS
  • 2026-04-02 Relisted FMLS
  • 2026-03-31 Listing Removed FMLS
  • 2026-03-31 Listing Removed GAMLS
  • 2026-03-05 Relisted GAMLS
  • 2026-03-05 Price Changed $300,000 GAMLS
  • 2026-03-05 Price Changed $300,000 FMLS
  • 2026-03-04 Relisted FMLS
  • 2026-02-28 Listing Removed FMLS
  • 2026-02-28 Listing Removed GAMLS
  • 2026-02-01 Relisted GAMLS
  • 2026-02-01 Relisted FMLS
  • 2026-01-31 Listing Removed FMLS
  • 2026-01-31 Listing Removed GAMLS
  • 2026-01-02 Listed $320,000 FMLS
  • 2026-01-02 Listed $320,000 GAMLS
  • 2025-12-31 Listing Removed GAMLS
  • 2025-12-31 Listing Removed FMLS
  • 2025-12-19 Price Changed $320,000 GAMLS
  • 2025-12-19 Price Changed $320,000 FMLS
  • 2025-12-02 Relisted GAMLS
  • 2025-12-02 Relisted FMLS
  • 2025-11-30 Listing Removed GAMLS
  • 2025-11-30 Listing Removed FMLS
  • 2025-10-17 Relisted GAMLS
  • 2025-10-17 Relisted FMLS
  • 2025-10-16 Listing Removed GAMLS
  • 2025-10-16 Listing Removed FMLS
  • 2025-10-03 Price Changed $345,000 GAMLS
  • 2025-10-03 Price Changed $345,000 FMLS
  • 2025-08-21 Price Changed $360,000 GAMLS
  • 2025-08-21 Price Changed $360,000 FMLS
  • 2025-07-19 Listed $375,000 GAMLS
  • 2025-07-19 Listed $375,000 FMLS
  • 2025-05-08 Listing Removed FMLS
  • 2025-05-08 Listing Removed GAMLS
  • 2025-04-10 Listed $401,245 FMLS
  • 2025-04-10 Listed $401,245 GAMLS
  • 2024-12-31 Listing Removed GAMLS
  • 2024-12-31 Listing Removed FMLS
  • 2024-04-30 Relisted FMLS
  • 2024-01-11 Listed $465,850 FMLS
  • 2024-01-04 Listed $465,850 GAMLS
  • 2022-11-30 Listing Removed GAMLS
  • 2022-08-17 Listed $458,650 GAMLS
  • 2022-04-20 Delisted GAMLS
  • 2022-04-07 Relisted GAMLS
  • 2021-10-05 Pending GAMLS
  • 2021-06-04 Pending GAMLS
  • 2021-06-03 Delisted GAMLS
  • 2021-05-20 Listed $424,500 GAMLS
  • 2020-10-20 Sold (Public Records) $57,000 Public Records
  • 2020-10-02 Sold (MLS) $57,000 GAMLS
  • 2020-09-30 Sold (MLS) $57,000 FMLS
  • 2020-09-19 Pending FMLS
  • 2020-08-26 Pending GAMLS
  • 2020-08-25 Contingent FMLS
  • 2020-07-01 Price Changed $58,500 GAMLS
  • 2020-07-01 Price Changed $58,500 FMLS
  • 2020-04-15 Relisted FMLS
  • 2020-04-08 Relisted GAMLS
  • 2020-03-24 Pending FMLS
  • 2020-03-11 Pending GAMLS
  • 2020-02-14 Listed $65,000 GAMLS
  • 2020-02-14 Listed $65,000 FMLS
  • 2019-12-31 Listing Removed GAMLS
  • 2019-05-28 Price Changed $61,000 GAMLS
  • 2004-07-30 Sold (Public Records) $105,300 Public Records
  • 2001-04-02 Sold (Public Records) $190,000 Public Records
  • 1996-08-26 Sold (Public Records) $42,000 Public Records
  • 1978-07-20 Sold (Public Records) $5,000 Public Records

Property tax history

+24.2%/yr

Latest (2025): $9,023 · +15.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…