CashFlowRE
Sign in Sign up
5130 Lost Dutchman Dr
B- Composite 67.41
Why this score? — see what drove the B- 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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +5.8/10.0
  • Rent growth +3.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$205,000

5130 Lost Dutchman Dr · Stonecrest, GA 30038
3 bd · 2.5 ba · 2,092 sqft · SingleFamily public records · 3 Days on market
Built 1972 0.55 ac lot Est $356k · 42% under

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

Listing remarks MLS

Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

Key facts

  • Functional kitchen
  • Stylish backsplash
  • Large island

Tags

FUNCTIONAL KITCHENSHAKER-STYLE CABINETSSTYLISH BACKSPLASHLARGE ISLANDFIREPLACEVAULTED CEILINGS

Property features AI

Exterior

  • Parking: Two garage spaces; Two carport spaces; Two total parking spaces; Garage and carport parking
  • Utilities: Public water; Septic tank; 220-volt electric; Cable available; Electricity available; Natural gas available
  • Home design: One-level property; Brick exterior (brick 4 sides); Shingle roof; Accessible entrance; Accessible kitchen appliances
  • Construction: Brick construction; Shingle and other roofing; Daylight partial basement; Resale condition
  • Exterior features: Private yard; Patio; Privacy fencing; Pond on property; Gazebo; Partial daylight basement with exterior entry and driveway access

Interior

  • Kitchen: Kitchen island; Cabinets (other); Solid surface counters; Gas cooktop; Range hood; Refrigerator
  • Bedrooms: Split bedroom plan; Three main-level bedrooms
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: Three full bathrooms; Two full bathrooms on main level; One full bathroom on lower level
  • Heating & cooling: Central heating; Central air; HVAC energy-efficient features
  • Interior features: Cathedral ceilings; High 9-ft ceilings on lower level; One fireplace serving great room and living room; Shutters on windows; No shared/common walls
  • Laundry & utility: Laundry area in kitchen on main level

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/2.5-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $555 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Cap rate 9.5% vs local median 5.1% in Stonecrest — 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 B — affects rentability + tenant quality, not the cash-flow math above.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Flat Rock Elementary School (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 996 students, 100% FRL); Salem Middle School (math 5% / reading 16%, grade F, #429 of 470 statewide, top 91%, 988 students, 100% FRL); Martin Luther King- Jr. High School (math 8% / reading 22%, grade F, #297 of 424 statewide, top 74%, 1,440 students, 100% FRL) — zoned schools average 100% FRL vs 68% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 24% district-wide (-13 pts) — the specific schools serving this property underperform the Dekalb County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.6%/yr); 320 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($74k/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.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.6% rent growth), your $57k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 6y 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 $172k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% 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 $205,000

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.08%
Cap rate
9.54%
Cash-on-cash
11.59%
DSCR
1.52
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$355,640
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4317 Panola Rd 0.26mi 3/2.0 1,846 (-12%) 24mo $325,000 $176 46
4173 Panola Rd 0.47mi 4/3.0 (+1) 2,362 (+13%) 6mo $269,500 $114 45
5344 Flat Rock Pt 0.61mi 4/2.0 (+1) 2,250 (+8%) 10mo $395,000 $176 44
5981 Little Mountain Dr 0.74mi 3/2.0 1,872 (-10%) 22mo $268,000 $143 27
4076 Agnes Cir 0.71mi 4/2.0 (+1) 2,250 (+8%) 24mo $382,705 $170 27

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 · 4.6% rent growth · sell at horizon

5-year hold
IRR
2.5%
Equity multiple
1.10×
Total profit
$5,628
Equity at exit
$30,566
10-year hold
IRR
13.4%
Equity multiple
2.14×
Total profit
$65,344
Equity at exit
$17,725

Cash invested: $57,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30038

Home prices YoY
-28.0%
Rents YoY
4.6%
Active inventory
320
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,217 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$36 /mo · $435/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$555

Break-even live

Break-even rent $1,515
Max offer price $205,000
Occupancy floor 70%

Sensitivity live

Price -10% $671 -5% $613 +0% $555 +5% $497 +10% $193
Rent -10% $379 -5% $467 +0% $555 +5% $642 +10% $730
Rate -1.0pp $658 -0.5pp $607 base $555 +0.5pp $501 +1.0pp $447

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
$51,250
Closing costs
$6,150
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5170 Lost Dutchman Dr Lithonia, GA 4.0 2.5 2371 $2,350 $0.99 44d 1 0.10mi
5350 Terrytown Ln Lithonia, GA 4.0 2.5 2016 $2,190 $1.09 5d 1 0.55mi
5266 River Rd Ellenwood, GA 3.0 1.0 1537 $1,850 $1.20 44d 1 1.08mi
3712 Salem Chapel Dr Lithonia, GA 3.0 2.5 1683 $1,650 $0.98 10d 1 1.38mi

Listing history 25 events

  1. 2026-05-22
    status Pending
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  2. 2026-05-22
    status Under Contract 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  3. 2026-05-21
    status Active
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  4. 2026-05-21
    price $205,000 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  5. 2026-05-21
    status Price Change 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  6. 2026-05-21
    price $280,000 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  7. 2026-04-23
    status Under Contract 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  8. 2026-04-20
    status Back On Market 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  9. 2026-04-10
    status Under Contract 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  10. 2026-04-10
    status Pending
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  11. 2026-04-08
    listed $205,000 Active
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  12. 2026-04-08
    listed $205,000 New 890-char remark
    Show marketing remark (890 chars)

    Short sale subject to bank approval.Welcome to 5130 Lost Dutchman Drive in Lithonia! This spacious ranch-style home offers a great opportunity for first-time homebuyers or investors alike. With over 2,000 square feet of living space, there's plenty of room to make it your own. The home features a functional kitchen with shaker-style cabinets and a stylish backsplash. A large island that provide extra prep space and are perfect for casual dining or entertaining. The living room offers a comfortable gathering space with a fireplace and high, vaulted ceilings with exposed beams that add character and openness to the home. Some upgrades have already been completed, giving you a head start while still leaving room for your personal touch or additional improvements. Whether you're looking for your first home or a solid investment property, this home offers great potential and value.

  13. 2020-05-01
    status Pending 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  14. 2020-04-30
    historical Active Under Contract 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  15. 2020-04-30
    soldstatus $171,500
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  16. 2020-04-29
    soldstatus $171,500 Closed 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  17. 2020-04-29
    soldstatus $171,500 Sold
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  18. 2020-03-29
    status Pending 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  19. 2020-03-18
    historical Active Under Contract 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  20. 2020-03-18
    status Under Contract
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  21. 2020-03-14
    price $168,000
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  22. 2020-03-14
    price $168,000 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  23. 2020-03-05
    listed $172,000 New
  24. 2020-03-04
    listed $172,000 Active 703-char remark
    Show marketing remark (703 chars)

    Beautiful 4 sided brick with roof and HVAC less than 5 years old located in one of Lithonia's premier neighborhoods-Miners Creek. This beautiful community has a walking trail that runs alongside of the subdivision and is within 2 miles of Panola Mt Golf Course.This 3br,3ba ranch has a Rec Area or Man Cave located in its partial basement.Property located within minutes of I-20 and 20 min of Hartsfield Airport.Add this Gem to your first time home or rental/investment portfolio.Property is well maintained and is being sold in it's "AS IS" condition and needs minor TLC. Don't miss out on this Gem ready for you to customize with your own personal touch,COME AND SEE!!Seller is motivated!!!

  25. 1987-12-01
    soldstatus $88,900

ⓘ 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
$435 · $36/mo
Projected year-2 tax
$1,886 · $157/mo
Expected delta
+$1,451/yr (+$121/mo · 333.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 10 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
$26,602
− Mortgage interest
−$11,483
− Property taxes
−$435
− Insurance
−$1,025
− Repairs & maintenance
−$2,128
− Management
−$2,128
− Depreciation
−$5,964
Taxable income
$3,439
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$825
After-tax cash flow
$5,830/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
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA

Livability — Stonecrest

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Stonecrest, GA
County
Dekalb County · 782,738 people
City population
106,165
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
43,776
Household income
$73,694
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
1168.0

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (84%)
Race & ethnicity
Black 84% Two or more races 10% Hispanic / Latino 5% White 4% Asian 1%
Foreign-born
12% · Canada, China
Languages at home
90% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 0%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -74.98%
Current HPI
192.8328
Rent YoY
▲ 4.60%
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

+130.6% since first listed
25 events — show timeline
  • 2026-05-22 Pending FMLS
  • 2026-05-22 Pending GAMLS
  • 2026-05-21 Relisted FMLS
  • 2026-05-21 Price Changed $205,000 GAMLS
  • 2026-05-21 Relisted GAMLS
  • 2026-05-21 Price Changed $280,000 GAMLS
  • 2026-04-23 Pending GAMLS
  • 2026-04-20 Relisted GAMLS
  • 2026-04-10 Pending GAMLS
  • 2026-04-10 Pending FMLS
  • 2026-04-08 Listed $205,000 GAMLS
  • 2026-04-08 Listed $205,000 FMLS
  • 2020-05-01 Pending FMLS
  • 2020-04-30 Contingent FMLS
  • 2020-04-30 Sold (Public Records) $171,500 Public Records
  • 2020-04-29 Sold (MLS) $171,500 GAMLS
  • 2020-04-29 Sold (MLS) $171,500 FMLS
  • 2020-03-29 Pending FMLS
  • 2020-03-18 Contingent FMLS
  • 2020-03-18 Pending GAMLS
  • 2020-03-14 Price Changed $168,000 GAMLS
  • 2020-03-14 Price Changed $168,000 FMLS
  • 2020-03-05 Listed $172,000 GAMLS
  • 2020-03-04 Listed $172,000 FMLS
  • 1987-12-01 Sold (Public Records) $88,900 Public Records

Property tax history

-6.1%/yr

Latest (2025): $435 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…