CashFlowRE
Sign in Sign up
2655 Avanti Way
D+ Composite 48.68
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +14.4/30.0
  • 1% rule +5.1/10.0
  • DSCR +4.4/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$209,900

2655 Avanti Way · Stonecrest, GA 30035
3 bd · 2.5 ba · 1,616 sqft · Townhouse public records · 73 Days on market
Built 2007 1,306 sqft lot $130/sqft · 20% below area Est $262k · 20% under $25/mo HOA · 1% of rent

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

Listing remarks MLS

Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

Key facts

  • $25 HOA
  • Garage
  • Built 2007

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 townhouse listed at $210k.

Deal economics

  • At list price, monthly cash flow is $42 ($506/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $197k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 5.1% in Stonecrest — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads: area grade D — 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.
  • Market conditions: Rents flat; 187 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); 40% 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 38% of the median local income ($67k/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.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y 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 $146k; 43% 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 $197,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
1.01%
Cap rate
6.53%
Cash-on-cash
0.86%
DSCR
1.04
GRM
8.3

CMA / ARV

ARV (median comp)
$262,078
List price
$209,900
Delta
-19.91%
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
2714 Avanti Way 0.08mi 3/2.5 1,520 (-6%) 3mo $235,000 $155 84
5147 Longview Run 0.16mi 3/2.5 1,700 (+5%) 0mo $289,900 $171 84
5034 Longview Walk 0.09mi 3/2.5 1,505 (-7%) 3mo $245,000 $163 82
5131 Longview Run 0.18mi 3/2.5 1,728 (+7%) 1mo $299,900 $174 79
5154 Longview Run 0.16mi 3/2.5 1,728 (+7%) 3mo $299,900 $174 78
5186 Longview Run 0.16mi 3/2.5 1,748 (+8%) 1mo $309,900 $177 78
5151 Longview Run 0.16mi 3/2.5 1,748 (+8%) 2mo $309,900 $177 77
5135 Longview Run 0.18mi 3/2.5 1,748 (+8%) 3mo $299,900 $172 75
4831 Walden Lake Pointe 0.24mi 3/2.5 1,464 (-9%) 0mo $210,000 $143 73
2563 Walden Lake Dr 0.25mi 3/2.5 1,464 (-9%) 3mo $201,000 $137 70
2841 Snapfinger Mnr 0.54mi 3/2.5 1,670 (+3%) 1mo $205,000 $123 68
2744 Snapfinger Mnr 0.45mi 3/2.5 1,412 (-13%) 1mo $166,000 $118 57

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 · 0.87% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.39×
Total profit
$-35,627
Equity at exit
$31,297
10-year hold
IRR
-14.8%
Equity multiple
0.24×
Total profit
$-44,458
Equity at exit
$18,148

Cash invested: $58,772 (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 30035

Home prices YoY
-33.8%
Rents YoY
0.9%
Active inventory
187
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,118 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$418 /mo · $5,014/yr
Insurance
$87
HOA
$25
Vacancy / Maint / Mgmt
$445
Net cashflow
$42

Break-even live

Break-even rent $2,065
Max offer price $209,900
Occupancy floor 93%

Sensitivity live

Price -10% $161 -5% $102 +0% $42 +5% $-17 +10% $-77
Rent -10% $-125 -5% $-41 +0% $42 +5% $126 +10% $210
Rate -1.0pp $148 -0.5pp $96 base $42 +0.5pp $-12 +1.0pp $-68

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
$52,475
Closing costs
$6,297
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4917 Longview Walk Decatur, GA 3.0 2.5 1486 $2,000 $1.35 22d 1 0.03mi
2658 Avanti Way Decatur, GA 3.0 2.5 1616 $2,000 $1.24 45d 1 0.04mi
4908 Longview Walk Decatur, GA 3.0 2.5 1480 $2,000 $1.35 45d 1 0.05mi
5038 Longview Walk Decatur, GA 3.0 2.5 1577 $1,995 $1.27 45d 1 0.10mi
4936 Longview Run Decatur, GA 4.0 2.5 2238 $2,900 $1.30 45d 1 0.17mi
4948 Longview Run Decatur, GA 3.0 2.0 1892 $2,135 $1.13 6d 1 0.17mi
2553 Terrace Trl Unit 2553 Decatur, GA 3.0 2.0 1865 $1,950 $1.05 14d 1 0.21mi
2545 Walden Lake Dr Unit 1 Decatur, GA 3.0 2.5 1464 $2,000 $1.37 45d 1 0.21mi
5108 Jack Dr Decatur, GA 3.0 2.5 1872 $2,185 $1.17 25d 1 0.21mi
2569 Terrace Trl Decatur, GA 3.0 3.0 1752 $1,800 $1.03 45d 1 0.23mi
2563 Terrace Trl Decatur, GA 3.0 3.0 1752 $1,950 $1.11 14d 1 0.23mi
2559 Walden Lake Dr Unit 1 Decatur, GA 3.0 2.5 1464 $2,000 $1.37 45d 1 0.24mi
2525 Terrace Trl Unit 2525 Decatur, GA 3.0 3.0 1593 $1,850 $1.16 14d 1 0.26mi
4946 Snapfinger Woods Dr Decatur, GA 1.0–2.0 1.0–2.5 965 $1,259 $1.30 2d 18 0.29mi
2481 Terrace Trl Decatur, GA 3.0 3.0 1752 $2,050 $1.17 45d 1 0.35mi
4955 Windsor Downs Ln Decatur, GA 4.0 2.0 1888 $2,050 $1.09 6d 1 0.41mi
4926 Windsor Downs Ln Decatur, GA 4.0 3.5 1675 $1,000 $0.60 0d 1 0.47mi
2450 Northmill Ln Decatur, GA 4.0 2.5 2046 $2,135 $1.04 45d 1 0.48mi
2878 Snapfinger Mnr Decatur, GA 3.0 2.5 1670 $1,780 $1.07 4d 1 0.49mi
4909 Truitt Ln Decatur, GA 3.0 2.0 1697 $2,500 $1.47 45d 1 0.55mi
4919 Wilkins Station Dr Decatur, GA 3.0 2.0 1770 $2,161 $1.22 22d 1 0.61mi
5049 Donnell Way Decatur, GA 3.0 2.0 1566 $1,923 $1.23 45d 1 0.74mi
2314 Hampton Dr Decatur, GA 3.0 3.0 1600 $2,030 $1.27 45d 1 0.76mi
5047 Chadwick Ct Decatur, GA 3.0 2.5 1488 $1,645 $1.11 4d 1 0.79mi
5047 Chadwick Ct Decatur, GA 3.0 2.5 1488 $1,645 $1.11 0d 1 0.79mi
2272 Ramblewood Cir Decatur, GA 4.0 2.5 2198 $2,111 $0.96 6d 1 0.81mi
2564 Treadway Dr Decatur, GA 3.0 2.0 1927 $2,950 $1.53 45d 1 0.88mi
2937 Thompson Cir Decatur, GA 3.0 2.0 1480 $1,860 $1.26 3d 1 1.11mi
4433 Golf Vista Cir Decatur, GA 3.0 2.5 1495 $1,350 $0.90 25d 1 1.17mi
100 Cavalier Xing Stonecrest, GA 3.0 2.0 1558 $1,990 $1.28 25d 1 1.24mi
4421 Wellington Ter Decatur, GA 3.0 2.5 1704 $1,880 $1.10 0d 1 1.26mi
3095 Riders Trl Decatur, GA 3.0 2.0 1800 $4,500 $2.50 0d 1 1.28mi
2153 Scarbrough Rd Stone Mountain, GA 3.0 2.0 1188 $1,640 $1.38 45d 1 1.29mi
1000 Hidden Chase Stone Mountain, GA 1.0–3.0 1.0–2.0 1185 $1,510 $1.27 6d 1 1.33mi
5179 Scarbrough Trl W Stone Mountain, GA 4.0 3.0 1700 $1,650 $0.97 0d 1 1.37mi
4336 Pleasant Point Dr Decatur, GA 1.0–3.0 1.0–2.0 1010 $1,233 $1.22 0d 3 1.38mi
5301 W Fairington Pkwy Lithonia, GA 1.0–3.0 1.0–2.0 1020 $1,946 $1.91 3d 37 1.40mi
4505 Dover Castle Dr Decatur, GA 4.0 2.0 1532 $1,923 $1.26 45d 1 1.41mi
2692 Paxton PL #14 Decatur, GA 3.0 2.5 1611 $2,299 $1.43 45d 1 1.43mi
2070 Scarbrough Trl E Stone Mountain, GA 3.0 2.5 1608 $1,920 $1.19 0d 1 1.45mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
security

Listing history 36 events

  1. 2026-06-21
    days on market $209,900 Active 73 DOM
  2. 2026-06-18
    days on market $209,900 Active 70 DOM
  3. 2026-06-17
    days on market $209,900 Active 69 DOM
  4. 2026-06-16
    days on market $209,900 Active 68 DOM
  5. 2026-06-15
    days on market $209,900 Active 67 DOM
  6. 2026-06-13
    days on market $209,900 Active 65 DOM
  7. 2026-06-09
    days on market $209,900 Active 61 DOM
  8. 2026-06-08
    pricedays on market $209,900 Active 60 DOM
  9. 2026-06-07
    days on market $210,000 Active 59 DOM
  10. 2026-06-04
    days on market $210,000 Active 56 DOM
  11. 2026-06-03
    days on market $210,000 Active 55 DOM
  12. 2026-06-02
    days on market $210,000 Active 54 DOM
  13. 2026-06-01
    days on market $210,000 Active 53 DOM
  14. 2026-05-31
    days on market $210,000 Active 52 DOM
  15. 2026-05-01
    price $210,000 813-char remark
    Show marketing remark (813 chars)

    Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

  16. 2026-04-24
    price $215,000 813-char remark
    Show marketing remark (813 chars)

    Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

  17. 2026-04-21
    price $219,500 813-char remark
    Show marketing remark (813 chars)

    Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

  18. 2026-04-09
    listed $220,000 Active 813-char remark
    Show marketing remark (813 chars)

    Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

  19. 2026-04-08
    historical $220,000 813-char remark
    Show marketing remark (813 chars)

    Beautiful two-story END UNIT condo with a one-car garage located in the desirable gated Longview Walk subdivision! This home offers a spacious and inviting floor plan, featuring a welcoming foyer entry, a cozy living room with a corner fireplace, a formal dining room, and a well-appointed kitchen with a breakfast area. A convenient half bath is also located on the main level. Upstairs, you’ll find a stunning primary suite with a vaulted ceiling, walk-in closet, and a private full bath complete with a dual vanity, relaxing garden tub, and separate shower. Two additional well-sized bedrooms, a full hall bath, and a laundry room provide comfort and convenience for everyday living. Move-in ready and waiting for you—don’t miss this incredible opportunity, as it won’t last long!

  20. 2018-06-12
    soldstatus $146,500
  21. 2018-06-07
    soldstatus $146,500 Sold 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  22. 2018-06-07
    soldstatus $146,500 Sold
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  23. 2018-04-25
    status Pending 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  24. 2018-04-25
    status Under Contract
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  25. 2018-04-20
    status Pending Offer Approval
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  26. 2018-04-20
    status Pending Offer Approval 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  27. 2018-04-18
    price $144,900
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  28. 2018-04-18
    price $144,900 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  29. 2018-04-18
    status Active 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  30. 2018-04-18
    status Back on Market
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  31. 2018-03-12
    status Pending 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  32. 2018-03-12
    status Under Contract
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  33. 2018-03-07
    listed $139,900 Active 449-char remark
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  34. 2018-03-07
    listed $139,900 New
    Show marketing remark (449 chars)

    Beautiful 2 Sty condo w/1 Car Garage in the gated Longview Walk Subdivision! Spacious floor plan! Foyer entry, Living Rm w/Corner Fireplace, Dining Rm, Kitchen w/Breakfast area and Half bath located on the main level. Upstairs features the Master Bedroom w/Vaulted ceiling, WIC, Full Private bath w/dual Vanity, Garden Tub and Sep. Shower, 2 Average size Secondary Bedrooms, Full Hall bath and Laundry Rm. Move in Ready! Hurry this one will go fast!

  35. 2010-02-12
    price $104,990 Reduced
  36. 2006-12-01
    soldstatus $1,246,400

ⓘ 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
$5,014 · $418/mo
Projected year-2 tax
$5,014 · $418/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 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 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
$25,416
− Mortgage interest
−$11,758
− Property taxes
−$5,014
− Insurance
−$1,050
− Repairs & maintenance
−$2,033
− Management
−$2,033
− HOA
−$300
− Depreciation
−$6,106
Taxable loss
−$2,878
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$691
After-tax cash flow
$1,197/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

County
Dekalb County · 782,738 people
City population
106,165
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
21,569
Household income
$66,799
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1304.0

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 (91%)
Race & ethnicity
Black 91% White 4% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Italian 1% Swiss 0%
Foreign-born
12% · Canada, Jamaica
Languages at home
86% English-only · Spanish 4% French/Haitian/Cajun 2%

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
▼ -111.60%
Current HPI
218.8323
Rent YoY
▲ 0.87%
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

-83.2% since first listed
22 events — show timeline
  • 2026-05-01 Price Changed $210,000 FMLS
  • 2026-04-24 Price Changed $215,000 FMLS
  • 2026-04-21 Price Changed $219,500 FMLS
  • 2026-04-09 Listed $220,000 FMLS
  • 2026-04-08 Coming Soon $220,000 FMLS
  • 2018-06-12 Sold (Public Records) $146,500 Public Records
  • 2018-06-07 Sold (MLS) $146,500 GAMLS
  • 2018-06-07 Sold (MLS) $146,500 FMLS
  • 2018-04-25 Pending FMLS
  • 2018-04-25 Pending GAMLS
  • 2018-04-20 Pending GAMLS
  • 2018-04-20 Pending FMLS
  • 2018-04-18 Price Changed $144,900 GAMLS
  • 2018-04-18 Price Changed $144,900 FMLS
  • 2018-04-18 Relisted FMLS
  • 2018-04-18 Relisted GAMLS
  • 2018-03-12 Pending FMLS
  • 2018-03-12 Pending GAMLS
  • 2018-03-07 Listed $139,900 GAMLS
  • 2018-03-07 Listed $139,900 FMLS
  • 2010-02-12 Price Changed $104,990 GAMLS
  • 2006-12-01 Sold (Public Records) $1,246,400 Public Records

Property tax history

+4.1%/yr

Latest (2025): $5,014 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…