CashFlowRE
Sign in Sign up
6497 Snowden Dr
C Composite 57.27
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).

  • ARV discount +14.2/15.0
  • Cash flow +13.6/30.0
  • Appreciation +10.0/10.0
  • Schools +4.5/10.0
  • DSCR +4.1/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$330,000

6497 Snowden Dr · South Fulton, GA 30349
5 bd · 3.0 ba · 2,549 sqft · SingleFamily public records · 80 Days on market
Built 2006 8,581 sqft lot $129/sqft · 15% below area Est $388k · 15% under $13/mo HOA

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

Listing remarks MLS

Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

Key facts

  • Double sinks
  • Central fireplace
  • Walk-in closet

Tags

CENTRAL FIREPLACESTAINLESS STEEL APPLIANCESWALK-IN CLOSETDOUBLE SINKSSEPARATE TUB AND SHOWERFRESH EXTERIOR PAINT

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 $330k.

Deal economics

  • At list price, monthly cash flow is $19 ($230/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 $266k (19.3% below list).
  • Recommended offer: $266k (19.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.6% in South Fulton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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 flat; 651 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,662/mo this rent would consume 48% of the median local household income ($67k/yr) (locally 4258% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $35k of equity ($2k loan paydown + $33k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 0.9% rent growth), your $92k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$57k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 3y ago; this cycle's ask has dropped $21k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,161 (19.3% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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.
  6. 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.
  7. 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
0.81%
Cap rate
6.36%
Cash-on-cash
0.25%
DSCR
1.01
GRM
10.3

CMA / ARV

ARV (median comp)
$387,810
List price
$330,000
Delta
-14.91%
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
4137 Marshwood Trce 0.25mi 4/3.5 (-1) 2,666 (+5%) 1mo $345,000 $129 73
4025 Demooney Rd 0.42mi 5/3.0 2,400 (-6%) 12mo $655,000 $273 61
4247 Butternut Pl 0.43mi 4/3.0 (-1) 2,748 (+8%) 6mo $190,000 $69 58
158 Newry Dr 0.27mi 4/2.5 (-1) 2,400 (-6%) 21mo $400,000 $167 54
4207 Fortune Pt 0.66mi 4/2.5 (-1) 2,307 (-10%) 12mo $337,000 $146 36
6674 Overlook Rdg 0.49mi 4/2.5 (-1) 2,910 (+14%) 14mo $348,000 $120 34
3985 W Stubbs Rd 0.73mi 5/3.5 2,832 (+11%) 15mo $375,000 $132 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
23.8%
Equity multiple
2.90×
Total profit
$175,487
Equity at exit
$297,290
10-year hold
IRR
20.7%
Equity multiple
6.47×
Total profit
$505,630
Equity at exit
$641,117

Cash invested: $92,400 (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 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
651
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,662 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$202 /mo · $2,429/yr
Insurance
$138
HOA
$13
Vacancy / Maint / Mgmt
$559
Net cashflow
$19

Break-even live

Break-even rent $2,637
Max offer price $330,000
Occupancy floor 94%

Sensitivity live

Price -10% $206 -5% $113 +0% $19 +5% $-74 +10% $-168
Rent -10% $-191 -5% $-86 +0% $19 +5% $124 +10% $229
Rate -1.0pp $185 -0.5pp $103 base $19 +0.5pp $-66 +1.0pp $-153

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$82,500
Closing costs
$9,900
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6496 Snowden Dr Atlanta, GA 5.0 2.5 2730 $2,551 $0.93 3d 1 0.05mi
6469 Snowden Dr Atlanta, GA 5.0 3.0 2487 $2,579 $1.04 3d 1 0.11mi
4341 Estate St Atlanta, GA 4.0 3.0 1885 $2,400 $1.27 6d 1 0.40mi
6802 Fireside Ln Atlanta, GA 4.0 2.0 2664 $2,525 $0.95 25d 1 0.56mi
625 Blueangel Dr Atlanta, GA 4.0 2.5 2514 $2,670 $1.06 44d 1 0.65mi
6876 Foxfire Pl Atlanta, GA 5.0 3.0 2990 $2,700 $0.90 44d 1 0.69mi
965 Athena Bnd Fairburn, GA 4.0 2.5 3104 $3,100 $1.00 18d 1 1.05mi
4377 Montberry Ln Fairburn, GA 5.0 3.5 2896 $3,200 $1.10 25d 1 1.06mi
7571 Deerridge Way Fairburn, GA 5.0 4.0 3136 $3,049 $0.97 44d 1 1.21mi
4551 Derby Loop Fairburn, GA 4.0 2.0 2152 $2,099 $0.98 44d 1 1.28mi
1087 Sly Fox Run Fairburn, GA 4.0 2.5 3736 $2,841 $0.76 25d 1 1.30mi
1124 Sly Fox Run Fairburn, GA 5.0 4.0 3064 $3,750 $1.22 44d 1 1.34mi

HOA detail

Monthly dues
$13 · $156/yr

Listing history 50 events

  1. 2026-06-18
    days on market $330,000 Active 80 DOM
  2. 2026-06-17
    days on market $330,000 Active 79 DOM
  3. 2026-06-16
    days on market $330,000 Active 78 DOM
  4. 2026-06-15
    days on market $330,000 Active 77 DOM
  5. 2026-06-13
    days on market $330,000 Active 75 DOM
  6. 2026-06-09
    days on market $330,000 Active 71 DOM
  7. 2026-06-08
    days on market $330,000 Active 70 DOM
  8. 2026-06-07
    days on market $330,000 Active 69 DOM
  9. 2026-06-04
    days on market $330,000 Active 66 DOM
  10. 2026-06-03
    days on market $330,000 Active 65 DOM
  11. 2026-06-01
    days on market $330,000 Active 63 DOM
  12. 2026-05-31
    days on market $330,000 Active 62 DOM
  13. 2026-04-30
    price $330,000 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  14. 2026-04-30
    price $330,000 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  15. 2026-04-09
    price $340,000 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  16. 2026-04-09
    price $340,000 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  17. 2026-03-30
    listed $351,000 New 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  18. 2026-03-30
    listed $351,000 Active 673-char remark
    Show marketing remark (673 chars)

    Explore the inviting residence at 6497 Snowden Dr, where a central fireplace serves as a warm and timeless focal point for the home. The kitchen is a chef's delight, featuring sleek stainless steel appliances. The primary bedroom features a spacious walk-in closet. The primary bathroom is a sanctuary with double sinks, a separate tub, and shower for ultimate relaxation. Recent enhancements, including fresh exterior paint and partial flooring replacements. Outside, a peaceful patio awaits, perfect for quiet mornings or evening relaxation. This home gracefully balances modern updates with a classic, flowing layout. Included 100-Day Home Warranty with buyer activation

  19. 2026-03-10
    soldstatus $294,900
  20. 2025-04-10
    historical
  21. 2025-04-07
    historical
  22. 2025-02-06
    listed $371,000 Active
  23. 2025-02-06
    listed $371,000 New
  24. 2024-07-19
    soldstatus $343,500
  25. 2024-06-27
    soldstatus $343,500 Sold
  26. 2024-06-27
    soldstatus $343,500 Closed
  27. 2024-05-31
    status Under Contract
  28. 2024-05-31
    status Pending
  29. 2024-05-30
    price $350,000
  30. 2024-05-30
    price $350,000
  31. 2024-05-16
    price $360,000
  32. 2024-05-16
    price $360,000
  33. 2024-05-02
    price $370,000
  34. 2024-05-02
    price $370,000
  35. 2024-04-18
    price $375,000
  36. 2024-04-18
    price $375,000
  37. 2024-04-04
    price $377,000
  38. 2024-04-04
    price $377,000
  39. 2024-03-21
    price $381,000
  40. 2024-03-21
    price $381,000
  41. 2024-03-12
    status Back On Market
  42. 2024-03-12
    status Active
  43. 2024-03-10
    status Active
  44. 2024-02-28
    historical On Hold
  45. 2024-02-25
    status Back On Market
  46. 2024-02-09
    status Active
  47. 2024-01-26
    historical On Hold
  48. 2024-01-18
    price $382,000
  49. 2024-01-18
    price $382,000
  50. 2024-01-04
    price $386,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,429 · $202/mo
Projected year-2 tax
$3,036 · $253/mo
Expected delta
+$607/yr (+$51/mo · 25.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$31,939
− Mortgage interest
−$18,485
− Property taxes
−$2,429
− Insurance
−$1,650
− Repairs & maintenance
−$2,555
− Management
−$2,555
− HOA
−$156
− Depreciation
−$9,600
Taxable loss
−$5,491
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,318
After-tax cash flow
$1,548/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 — South Fulton

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

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

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 (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 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
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
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

-0.7% since first listed
42 events — show timeline
  • 2026-04-30 Price Changed $330,000 FMLS
  • 2026-04-30 Price Changed $330,000 GAMLS
  • 2026-04-09 Price Changed $340,000 GAMLS
  • 2026-04-09 Price Changed $340,000 FMLS
  • 2026-03-30 Listed $351,000 FMLS
  • 2026-03-30 Listed $351,000 GAMLS
  • 2026-03-10 Sold (Public Records) $294,900 Public Records
  • 2025-04-10 Listing Removed FMLS
  • 2025-04-07 Listing Removed GAMLS
  • 2025-02-06 Listed $371,000 GAMLS
  • 2025-02-06 Listed $371,000 FMLS
  • 2024-07-19 Sold (Public Records) $343,500 Public Records
  • 2024-06-27 Sold (MLS) $343,500 FMLS
  • 2024-06-27 Sold (MLS) $343,500 GAMLS
  • 2024-05-31 Pending GAMLS
  • 2024-05-31 Pending FMLS
  • 2024-05-30 Price Changed $350,000 FMLS
  • 2024-05-30 Price Changed $350,000 GAMLS
  • 2024-05-16 Price Changed $360,000 GAMLS
  • 2024-05-16 Price Changed $360,000 FMLS
  • 2024-05-02 Price Changed $370,000 GAMLS
  • 2024-05-02 Price Changed $370,000 FMLS
  • 2024-04-18 Price Changed $375,000 GAMLS
  • 2024-04-18 Price Changed $375,000 FMLS
  • 2024-04-04 Price Changed $377,000 GAMLS
  • 2024-04-04 Price Changed $377,000 FMLS
  • 2024-03-21 Price Changed $381,000 GAMLS
  • 2024-03-21 Price Changed $381,000 FMLS
  • 2024-03-12 Relisted GAMLS
  • 2024-03-12 Relisted FMLS
  • 2024-03-10 Relisted FMLS
  • 2024-02-28 Delisted GAMLS
  • 2024-02-25 Relisted GAMLS
  • 2024-02-09 Relisted FMLS
  • 2024-01-26 Delisted GAMLS
  • 2024-01-18 Price Changed $382,000 FMLS
  • 2024-01-18 Price Changed $382,000 GAMLS
  • 2024-01-04 Price Changed $386,000 GAMLS
  • 2024-01-04 Price Changed $386,000 FMLS
  • 2023-10-12 Listed $391,000 FMLS
  • 2023-10-12 Listed $391,000 GAMLS
  • 2023-10-03 Sold (Public Records) $332,300 Public Records

Property tax history

+1.7%/yr

Latest (2025): $2,429 · -50.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…