CashFlowRE
Sign in Sign up
2952 Arrowood Dr
C- Composite 53.07
Why this score? — see what drove the C- 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 +17.9/30.0
  • ARV discount +12.3/15.0
  • DSCR +5.6/10.0
  • Schools +4.5/10.0
  • 1% rule +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,999

2952 Arrowood Dr · East Point, GA 30344
5 bd · 3.0 ba · 2,203 sqft · SingleFamily public records · 206 Days on market
Built 1959 0.44 ac lot $148/sqft · 11% below area Est $364k · 11% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

Key facts

  • Updated ranch
  • Natural sunlight
  • Granite counter tops

Tags

UPDATED RANCHHARDWOOD FLOORSNATURAL SUNLIGHTOPEN LIVING AND DININGSPACIOUS UNFINISHED BASEMENTGRANITE COUNTER TOPS

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 5-bed/3.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/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 $287k (11.6% below list).
  • Recommended offer: $286k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 5.1% in East Point — 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 72/100 on livability (#72 in GA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.4%/yr); 293 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,873/mo this rent would consume 50% of the median local household income ($68k/yr) (locally 2226% 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 $10k 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 206 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y ago; this cycle's ask has dropped $75k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $210k; list at $325k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $285,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.88%
Cap rate
7.30%
Cash-on-cash
3.58%
DSCR
1.16
GRM
9.4

CMA / ARV

ARV (median comp)
$363,772
List price
$324,999
Delta
-10.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2945 Whisperwood Trl 0.64mi 4/2.5 (-1) 2,169 (-2%) 1mo $309,900 $143 60
2994 Hogan Rd SW 0.25mi 4/2.0 (-1) 1,962 (-11%) 2mo $175,000 $89 60
2530 Piney Wood Ln 0.40mi 5/3.0 2,466 (+12%) 8mo $365,000 $148 55
3025 Cherry Blossom Ln 0.50mi 4/3.0 (-1) 2,123 (-4%) 16mo $403,000 $190 52
2343 Bonnybrook Way 0.74mi 4/2.0 (-1) 2,280 (+4%) 1mo $345,000 $151 50
2870 Pine Valley Cir 0.61mi 4/2.5 (-1) 2,238 (+2%) 21mo $339,900 $152 44
2976 Whisperwood Trl 0.67mi 4/2.5 (-1) 2,398 (+9%) 23mo $399,900 $167 28

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 · 1.35% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.56×
Total profit
$-40,166
Equity at exit
$48,458
10-year hold
IRR
-5.8%
Equity multiple
0.65×
Total profit
$-31,770
Equity at exit
$28,100

Cash invested: $91,000 (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 30344

Home prices YoY
-31.0%
Rents YoY
1.4%
Active inventory
293
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,873 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$158 /mo · $1,896/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$603
Net cashflow
$272

Break-even live

Break-even rent $2,529
Max offer price $324,999
Occupancy floor 86%

Sensitivity live

Price -10% $456 -5% $364 +0% $272 +5% $180 +10% $88
Rent -10% $45 -5% $158 +0% $272 +5% $385 +10% $499
Rate -1.0pp $435 -0.5pp $354 base $272 +0.5pp $187 +1.0pp $102

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
$81,250
Closing costs
$9,750
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2468 Hogan Rd Atlanta, GA 6.0 3.0 2592 $3,250 $1.25 25d 1 0.92mi
2405 Old Colony Rd Atlanta, GA 4.0 3.5 2740 $1,765 $0.64 12d 1 1.08mi
2275 Country Club Ln SW Atlanta, GA 5.0 3.0 2198 $3,100 $1.41 20d 1 1.09mi
2250 Dodson Dr Atlanta, GA 4.0 2.0 1522 $4,200 $2.76 44d 1 1.11mi
3540 N Camp Creek Pkwy SW Atlanta, GA 1.0–5.0 1.0–2.0 1100 $1,750 $1.59 25d 1 1.19mi
3369 Dale Ln SW Atlanta, GA 5.0 3.0 1400 $2,400 $1.71 23d 1 1.23mi

Listing history 48 events

  1. 2026-06-21
    days on market $324,999 Active 206 DOM
  2. 2026-06-18
    days on market $324,999 Active 203 DOM
  3. 2026-06-17
    days on market $324,999 Active 202 DOM
  4. 2026-06-16
    days on market $324,999 Active 201 DOM
  5. 2026-06-15
    days on market $324,999 Active 200 DOM
  6. 2026-06-13
    days on market $324,999 Active 198 DOM
  7. 2026-06-09
    days on market $324,999 Active 194 DOM
  8. 2026-06-08
    days on market $324,999 Active 193 DOM
  9. 2026-06-07
    days on market $324,999 Active 192 DOM
  10. 2026-06-04
    days on market $324,999 Active 189 DOM
  11. 2026-06-03
    days on market $324,999 Active 188 DOM
  12. 2026-06-01
    days on market $324,999 Active 186 DOM
  13. 2026-05-31
    days on market $324,999 Active 185 DOM
  14. 2026-04-27
    price $324,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  15. 2026-04-27
    price $324,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  16. 2026-04-06
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  17. 2026-04-06
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  18. 2026-04-01
    price $324,900 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  19. 2026-04-01
    price $324,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  20. 2026-03-31
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  21. 2026-03-31
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  22. 2026-03-31
    price $324,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  23. 2026-03-31
    price $324,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  24. 2026-03-22
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  25. 2026-03-22
    price $349,500 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  26. 2026-01-29
    price $354,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  27. 2026-01-29
    price $354,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  28. 2026-01-19
    price $369,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  29. 2026-01-19
    price $369,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  30. 2025-12-11
    price $374,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  31. 2025-12-11
    price $374,999 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  32. 2025-11-27
    listed $399,999 New 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  33. 2025-11-27
    listed $399,999 Active 619-char remark
    Show marketing remark (619 chars)

    Priced to move this beautiful ranch located in East Point is a hidden jewel. This home features 5 bedrooms and 3 full bathrooms. Hardwood floors and carpet and tons of natural sunlight throughout home! Open floorplan concept, plus a spacious unfinished basement! The kitchen has granite counter tops, stainless steel appliances and a large island. Home also includes Bluetooth surround sound speakers and an electronic car charger in the carport. The basement is waterproofed, and a brand-new roof was recently installed. The fenced in and level yard is perfect for entertaining. Do not miss out on this wonderful home!

  34. 2019-06-12
    soldstatus $210,000
  35. 2019-04-02
    soldstatus $210,000 Closed
  36. 2019-04-02
    soldstatus $210,000 Sold
  37. 2019-03-04
    status Under Contract
  38. 2019-03-04
    status Pending
  39. 2019-03-01
    historical
  40. 2019-02-27
    listed $214,900 Active
  41. 2019-02-27
    listed $214,900 New
  42. 2019-02-20
    price $214,900
  43. 2019-01-28
    listed $229,900 New
  44. 2018-03-06
    soldstatus $100,000
  45. 2018-02-23
    soldstatus $100,000 Sold
  46. 2017-09-14
    status Under Contract
  47. 2017-08-30
    price $107,750
  48. 2017-07-24
    listed $125,000 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
$1,896 · $158/mo
Projected year-2 tax
$2,990 · $249/mo
Expected delta
+$1,094/yr (+$91/mo · 57.7%)

ⓘ 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 ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,471
− Mortgage interest
−$18,205
− Property taxes
−$1,896
− Insurance
−$1,625
− Repairs & maintenance
−$2,758
− Management
−$2,758
− Depreciation
−$9,455
Taxable loss
−$2,225
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$534
After-tax cash flow
$3,793/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — East Point

Score
72/100
State rank
#72
US rank
#6314

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Point, GA
County
Fulton County · 1,094,430 people
City population
35,456
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,456
Household income
$68,380
Rent vs Own
56.9% rent · 43.1% own
Severe rent burden
2226.0

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 (74%)
Race & ethnicity
Black 74% White 11% Hispanic / Latino 11% Two or more races 6%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Italian 1% Swiss 1% Russian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
87% English-only · Spanish 9% Other Indo-European 1% German/W. Germanic 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
▼ -113.15%
Current HPI
251.7916
Rent YoY
▲ 1.35%
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

+160.0% since first listed
35 events — show timeline
  • 2026-04-27 Price Changed $324,999 GAMLS
  • 2026-04-27 Price Changed $324,999 FMLS
  • 2026-04-06 Price Changed $349,500 FMLS
  • 2026-04-06 Price Changed $349,500 GAMLS
  • 2026-04-01 Price Changed $324,900 GAMLS
  • 2026-04-01 Price Changed $324,999 FMLS
  • 2026-03-31 Price Changed $349,500 FMLS
  • 2026-03-31 Price Changed $349,500 GAMLS
  • 2026-03-31 Price Changed $324,999 GAMLS
  • 2026-03-31 Price Changed $324,999 FMLS
  • 2026-03-22 Price Changed $349,500 GAMLS
  • 2026-03-22 Price Changed $349,500 FMLS
  • 2026-01-29 Price Changed $354,999 FMLS
  • 2026-01-29 Price Changed $354,999 GAMLS
  • 2026-01-19 Price Changed $369,999 FMLS
  • 2026-01-19 Price Changed $369,999 GAMLS
  • 2025-12-11 Price Changed $374,999 FMLS
  • 2025-12-11 Price Changed $374,999 GAMLS
  • 2025-11-27 Listed $399,999 FMLS
  • 2025-11-27 Listed $399,999 GAMLS
  • 2019-06-12 Sold (Public Records) $210,000 Public Records
  • 2019-04-02 Sold (MLS) $210,000 GAMLS
  • 2019-04-02 Sold (MLS) $210,000 FMLS
  • 2019-03-04 Pending GAMLS
  • 2019-03-04 Pending FMLS
  • 2019-03-01 Listing Removed GAMLS
  • 2019-02-27 Listed $214,900 GAMLS
  • 2019-02-27 Listed $214,900 FMLS
  • 2019-02-20 Price Changed $214,900 GAMLS
  • 2019-01-28 Listed $229,900 GAMLS
  • 2018-03-06 Sold (Public Records) $100,000 Public Records
  • 2018-02-23 Sold (MLS) $100,000 GAMLS
  • 2017-09-14 Pending GAMLS
  • 2017-08-30 Price Changed $107,750 GAMLS
  • 2017-07-24 Listed $125,000 GAMLS

Property tax history

+3.3%/yr

Latest (2025): $1,896 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…