2037 Lakewood Trl SE · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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 +18.1/30.0
- ARV discount +15.0/15.0
- DSCR +5.7/10.0
- Livability +4.2/5.0
- 1% rule +4.1/10.0
- Rent growth +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$220,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. DonCOt miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
Key facts
- 5 parks
- 10 min drive
- Major highway
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $220k.
Deal economics
- At list price, monthly cash flow is $195 ($2k/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 $200k (9.3% below list).
- Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.4% 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 (+3.2%/yr); 391 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $1,995/mo this rent would consume 47% of the median local household income ($51k/yr) (locally 2962% 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 $7k 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 128 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts 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.
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.
Questions for the listing agent
- It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.91% ✗
- Cap rate
- 7.36%
- Cash-on-cash
- 3.80%
- DSCR
- 1.17
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $327,652
- List price
- $220,000
- Delta
- -32.86%
- 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 |
|---|---|---|---|---|---|---|---|
| 288 Harper Rd SE | 0.12mi | 3/2.0 | 1,374 (-0%) | 4mo | $325,000 | $237 | 91 |
| 358 Schoen St SE | 0.47mi | 3/2.0 | 1,350 (-2%) | 1mo | $250,000 | $185 | 74 |
| 2209 Browns Mill Rd SE | 0.43mi | 3/2.0 | 1,334 (-3%) | 4mo | $300,000 | $225 | 71 |
| 322 E Rhinehill Rd | 0.45mi | 3/2.0 | 1,290 (-6%) | 5mo | $190,000 | $147 | 64 |
| 1857 Lakewood Ter SE | 0.37mi | 4/2.5 (+1) | 1,287 (-7%) | 2mo | $375,000 | $291 | 63 |
| 2306 Carey Dr SE | 0.69mi | 3/2.0 | 1,320 (-4%) | 7mo | $200,000 | $152 | 55 |
| 2228 Carey Dr SE | 0.59mi | 4/2.0 (+1) | 1,260 (-9%) | 1mo | $304,000 | $241 | 52 |
| 156 Rhodesia Ave SE | 0.70mi | 3/2.0 | 1,259 (-9%) | 1mo | $255,000 | $203 | 52 |
| 1885 Lakewood Ave SE | 0.47mi | 3/2.5 | 1,564 (+14%) | 2mo | $150,000 | $96 | 52 |
| 1864 Shadydale Ave SE | 0.53mi | 3/2.0 | 1,184 (-14%) | 4mo | $259,900 | $220 | 49 |
| 270 Bromack Dr SE | 0.65mi | 3/2.5 | 1,247 (-10%) | 7mo | $170,000 | $136 | 46 |
| 1120 Oak Knoll Ter | 0.66mi | 3/1.0 | 1,206 (-12%) | 1mo | $50,000 | $41 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.23% rent growth · sell at horizon
- IRR
- -10.1%
- Equity multiple
- 0.63×
- Total profit
- $-22,821
- Equity at exit
- $32,803
- IRR
- -0.5%
- Equity multiple
- 0.96×
- Total profit
- $-2,195
- Equity at exit
- $19,022
Cash invested: $61,600 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30315
- Rents YoY
- 3.2%
- Active inventory
- 391
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $1,995 high interval (Pro) →
- Mortgage (P&I)
- −$1,154
- Tax from tax record
- −$136 /mo · $1,628/yr
- Insurance
- −$92
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$419
- Net cashflow
- $195
Break-even live
Sensitivity live
| Price | -10% $320 | -5% $257 | +0% $195 | +5% $133 | +10% $70 |
|---|---|---|---|---|---|
| Rent | -10% $37 | -5% $116 | +0% $195 | +5% $274 | +10% $353 |
| Rate | -1.0pp $306 | -0.5pp $251 | base $195 | +0.5pp $138 | +1.0pp $80 |
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
- $55,000
- Closing costs
- $6,600
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2087 Lakewood Trl SE Atlanta, GA | 3.0 | 2.5 | 1056 | $2,256 | $2.14 | 25d | 1 | 0.15mi |
| 340 Adelle St SE Atlanta, GA | 3.0 | 1.0 | 1122 | $1,500 | $1.34 | 4d | 1 | 0.21mi |
| 386 Lindsey Dr SE Atlanta, GA | 3.0 | 1.0 | 1040 | $1,793 | $1.72 | 0d | 1 | 0.23mi |
| 76 Schell Rd SE Atlanta, GA | 3.0 | 1.0 | 1080 | $1,623 | $1.50 | 25d | 1 | 0.26mi |
| 172 Meador Way SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,950 | $1.77 | 25d | 1 | 0.26mi |
| 349 Laquita Dr SE Atlanta, GA | 3.0 | 2.5 | 1587 | $1,850 | $1.17 | 19d | 1 | 0.31mi |
| 293 Jordan St SE Atlanta, GA | 3.0 | 2.5 | 1637 | $2,500 | $1.53 | 25d | 1 | 0.37mi |
| 1875 Conrad Ave SE Atlanta, GA | 3.0 | 2.0 | 1088 | $1,768 | $1.62 | 0d | 1 | 0.41mi |
| 1845 Lakewood Ter SE Atlanta, GA | 3.0 | 2.0 | 1859 | $1,850 | $1.00 | 13d | 1 | 0.42mi |
| 9 Gould St SE Atlanta, GA | 3.0 | 2.0 | 1800 | $2,000 | $1.11 | 25d | 1 | 0.57mi |
| 1770 Richmond Cir SE Unit 500F Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 25d | 1 | 0.59mi |
| 1770 Richmond Cir SE Unit 1000E Atlanta, GA | 2.0 | 2.0 | 1200 | $1,365 | $1.14 | 25d | 1 | 0.59mi |
| 1754 Richmond Cir SE Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 8d | 2 | 0.66mi |
| 2332 Baywood Dr SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,400 | $1.27 | 19d | 1 | 0.69mi |
| 2145 Macon Dr SW Atlanta, GA | 3.0 | 1.0 | 1059 | $1,450 | $1.37 | 25d | 1 | 0.71mi |
| 1114 Oak Knoll Ter SE Atlanta, GA | 4.0 | 2.0 | 1525 | $2,800 | $1.84 | 25d | 1 | 0.71mi |
| 305 Banberry Dr SE Atlanta, GA | 3.0 | 1.0 | 1000 | $1,550 | $1.55 | 0d | 1 | 0.74mi |
| 73 Polar Rock Rd SW Atlanta, GA | 3.0 | 1.0 | 1098 | $1,850 | $1.68 | 11d | 1 | 0.75mi |
| 136 Hillsdale Dr SE Atlanta, GA | 3.0 | 2.0 | 1075 | $1,995 | $1.86 | 25d | 1 | 0.82mi |
| 585 McWilliams Rd SE #104 Atlanta, GA | 2.0 | 3.0 | 1500 | $2,078 | $1.39 | 21d | 1 | 0.82mi |
| 1569 Jonesboro Rd SE Atlanta, GA | 4.0 | 2.0 | 1680 | $2,400 | $1.43 | 19d | 1 | 0.86mi |
| 1569 Jonesboro Rd SE Atlanta, GA | 4.0 | 2.0 | 1680 | $2,400 | $1.43 | 17d | 1 | 0.86mi |
| 585 McWilliams Rd SE #2402 Atlanta, GA | 2.0 | 2.5 | 1548 | $2,200 | $1.42 | 3d | 1 | 0.86mi |
| 2197 Polar Rock Pl SW Atlanta, GA | 3.0 | 2.5 | 1000 | $2,700 | $2.70 | 21d | 1 | 0.94mi |
| 585 McWilliams Rd SE #1406 Atlanta, GA | 3.0 | 2.5 | 1742 | $2,400 | $1.38 | 25d | 1 | 0.95mi |
| 2268 Polar Rock Pl SW Atlanta, GA | 3.0 | 1.0 | 925 | $1,575 | $1.70 | 25d | 1 | 1.00mi |
| 41 Meldon Ave SE Atlanta, GA | 4.0 | 1.5 | 1323 | $1,495 | $1.13 | 17d | 1 | 1.01mi |
| 1515 Jonesboro Rd SE Atlanta, GA | 3.0 | 2.0 | 1360 | $2,300 | $1.69 | 13d | 1 | 1.07mi |
| 250 Amal Dr SW #7009 Atlanta, GA | 3.0 | 2.5 | 1440 | $1,850 | $1.28 | 8d | 1 | 1.13mi |
| 117 Brown Ave SE Atlanta, GA | 4.0 | 2.5 | 1632 | $1,945 | $1.19 | 14d | 1 | 1.14mi |
| 2694 Fairlane Dr SE Atlanta, GA | 4.0 | 2.0 | 1372 | $2,800 | $2.04 | 25d | 1 | 1.16mi |
| 976 McKay Dr SE Atlanta, GA | 3.0 | 1.0 | 1200 | $1,695 | $1.41 | 4d | 1 | 1.18mi |
| 402 McDonough Blvd SE Atlanta, GA | 3.0 | 3.5 | 1270 | $2,350 | $1.85 | 25d | 1 | 1.19mi |
| 245 Amal Dr SW #3004 Atlanta, GA | 2.0 | 2.0 | 1402 | $1,800 | $1.28 | 23d | 1 | 1.19mi |
| 95 Thirkield Ave SE Atlanta, GA | 3.0 | 2.0 | 1096 | $1,850 | $1.69 | 0d | 1 | 1.21mi |
| 95 Thirkield Ave SE Atlanta, GA | 3.0 | 2.0 | 1096 | $1,850 | $1.69 | 17d | 1 | 1.21mi |
| 91 Thirkield Ave SE Atlanta, GA | 2.0 | 1.0 | 1092 | $1,995 | $1.83 | 25d | 1 | 1.21mi |
| 871 Hargis St SE Atlanta, GA | 2.0 | 2.0 | 1040 | $1,800 | $1.73 | 25d | 1 | 1.23mi |
| 2019 Pryor Rd SW Atlanta, GA | 2.0 | 2.5 | 1449 | $2,600 | $1.79 | 25d | 1 | 1.23mi |
| 200 Guerin Rd Holly Springs, NC | 2.0–3.0 | 1.0–1.5 | 947 | $1,349 | $1.42 | 23d | 1 | 1.25mi |
Listing history 16 events
-
2026-05-20status Under Contract 1007-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-05-20status Pending 1012-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-04-27status Active 1012-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-04-25status Pending 1012-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-04-17historical Active Under Contract 1012-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-01-08$220,000 New 1007-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2026-01-08$220,000 Active 1012-char remark
Show marketing remark (1012 chars)
This adorable home was built in 2007 and is move-in ready. It offers the perfect blend of warmth and functionality with its freshly painted 3 spacious bedrooms and 1 full bathroom. In its vicinity, there are 5 parks and 3 hospitals, within 6 miles distance, and downtown Atlanta and Hartsfield Jackson airports are about 10 min drive on a nearby major highway. Additional notable attractions nearby include Grant Park, Mercedes-Benz Stadium, Lakewood Amphitheatre, and Tyler Perry Studios. In the inside, the living room welcomes you with a comfortable space to relax, while the spacious dining area serves you with a favorable spot for meals and gatherings. The kitchen comes equipped with a refrigerator and stove/oven, making the meal prep simple and convenient. Enjoy the freedom of no HOA and no rental restrictions, making this an excellent opportunity for homeowners and investors alike. Don’t miss out on this home that offers the best blend of city living in a quiet and established neighborhood.
-
2025-09-30historical
-
2025-09-30historical
-
2025-07-17historical $1,745
-
2025-06-05$1,745
-
2025-05-17price $270,000
-
2025-05-16historical $1,745
-
2025-05-01$270,000 New
-
2025-05-01$290,000 New
-
2025-04-08$1,745
ⓘ 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
- $1,628 · $136/mo
- Projected year-2 tax
- $2,024 · $169/mo
- Expected delta
- +$396/yr (+$33/mo · 24.3%)
ⓘ 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 ≥105°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 26% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,941
- − Mortgage interest
- −$12,323
- − Property taxes
- −$1,628
- − Insurance
- −$1,100
- − Repairs & maintenance
- −$1,915
- − Management
- −$1,915
- − Depreciation
- −$6,400
- Taxable loss
- −$1,342
- Est. tax savings @ 24.0%
- +$322
- After-tax cash flow
- $2,662/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
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)
- 34,264
- Household income
- $50,822
- Rent vs Own
- Severe rent burden
- 2962.0
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 (72%)
- Race & ethnicity
- Black 72% White 14% Hispanic / Latino 10% Two or more races 4%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 1% Italian 1% Lithuanian 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 90% English-only · Spanish 9% 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
- ▼ -281.87%
- Current HPI
- 176.673
- Rent YoY
- ▲ 3.23%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+12507.4% since first listed16 events — show timeline
- 2026-05-20 Pending — GAMLS
- 2026-05-20 Pending — FMLS
- 2026-04-27 Relisted — FMLS
- 2026-04-25 Pending — FMLS
- 2026-04-17 Contingent — FMLS
- 2026-01-08 Listed $220,000 FMLS
- 2026-01-08 Listed $220,000 GAMLS
- 2025-09-30 Listing Removed — GAMLS
- 2025-09-30 Listing Removed — GAMLS
- 2025-07-17 Rental Removed $1,745 RENTLY
- 2025-06-05 Listed for Rent $1,745 RENTLY
- 2025-05-17 Price Changed $270,000 GAMLS
- 2025-05-16 Rental Removed $1,745 ZUMPER1
- 2025-05-01 Listed $290,000 GAMLS
- 2025-05-01 Listed $270,000 GAMLS
- 2025-04-08 Listed for Rent $1,745 ZUMPER1
Property tax history
+4.9%/yrLatest (2025): $1,628 · +7.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…