CashFlowRE
Sign in Sign up
3830 Chimney Stone Ct
C Composite 57.62
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 +19.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +6.0/10.0
  • Rent growth +3.6/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$189,000

3830 Chimney Stone Ct · Stonecrest, GA 30294
3 bd · 2.0 ba · 1,630 sqft · SingleFamily public records · 320 Days on market
Built 1985 0.33 ac lot $116/sqft · 28% below area Est $263k · 28% under

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

Listing remarks MLS

Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

Key facts

  • Cozy family room
  • Back deck
  • Open-concept layout

Tags

CHIMNEY RIDGE SUBDIVISIONOPEN-CONCEPT LAYOUTCOZY FAMILY ROOMFIREPLACESPACIOUS EAT-IN KITCHENBACK DECK

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/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $220 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $166k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 C — 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: Oakcliff Elementary School (math 15% / reading 21%, grade F, #926 of 1,228 statewide, top 76%, 660 students, 94% 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 98% FRL vs 68% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.6%/yr); 254 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($80k/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 320 days — a 12% lower offer ($166k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 16y ago; this cycle's ask has dropped $55k (23%) 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→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $166,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 320 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.10%
Cap rate
7.69%
Cash-on-cash
5.00%
DSCR
1.22
GRM
7.6

CMA / ARV

ARV (median comp)
$262,770
List price
$189,000
Delta
-28.07%
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
3723 Chimney Ridge Ct 0.11mi 3/2.0 1,570 (-4%) 4mo $240,000 $153 86
4050 Daron Ct 0.18mi 4/2.5 (+1) 1,662 (+2%) 6mo $265,000 $159 76
4030 Shane Trl 0.35mi 3/— 1,572 (-4%) 4mo $234,000 $149 74
3851 Natalie Way 0.19mi 3/2.0 1,478 (-9%) 8mo $175,000 $118 68
3809 Chimney Ridge Ct 0.21mi 3/2.0 1,419 (-13%) 1mo $245,000 $173 68
4320 Catalpa Ct 0.66mi 3/2.5 1,560 (-4%) 2mo $242,000 $155 58
3742 Linecrest Rd 0.54mi 3/2.5 1,516 (-7%) 9mo $189,000 $125 54
3951 Mcgill Dr 0.55mi 4/3.0 (+1) 1,705 (+5%) 6mo $198,000 $116 53
4035 Shane Trl 0.34mi 4/3.0 (+1) 1,838 (+13%) 3mo $275,000 $150 51
4261 Linecrest Ln 0.63mi 3/2.5 1,500 (-8%) 6mo $240,000 $160 50
3958 River Rd 0.75mi 2/2.0 (-1) 1,548 (-5%) 5mo $275,000 $178 47
3887 Mcgill Ln 0.70mi 3/1.0 1,392 (-15%) 9mo $225,000 $162 32

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 · 4.56% rent growth · sell at horizon

5-year hold
IRR
-6.6%
Equity multiple
0.75×
Total profit
$-13,173
Equity at exit
$28,181
10-year hold
IRR
5.0%
Equity multiple
1.40×
Total profit
$21,050
Equity at exit
$16,341

Cash invested: $52,920 (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 30294

Home prices YoY
-25.0%
Rents YoY
4.6%
Active inventory
254
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,077 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$351 /mo · $4,210/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$436
Net cashflow
$220

Break-even live

Break-even rent $1,798
Max offer price $189,000
Occupancy floor 84%

Sensitivity live

Price -10% $327 -5% $274 +0% $220 +5% $167 +10% $113
Rent -10% $56 -5% $138 +0% $220 +5% $303 +10% $385
Rate -1.0pp $316 -0.5pp $269 base $220 +0.5pp $171 +1.0pp $122

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
$47,250
Closing costs
$5,670
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4061 Faron Ct Ellenwood, GA 4.0 2.0 2184 $2,174 $1.00 0d 1 0.19mi
4068 Day Trl S Ellenwood, GA 4.0 2.0 1836 $2,100 $1.14 6d 1 0.26mi
3862 Shane Ct Ellenwood, GA 4.0 2.0 1372 $1,750 $1.28 0d 1 0.30mi
3924 Chimney Ridge Ct Ellenwood, GA 3.0 2.0 1252 $2,000 $1.60 45d 1 0.39mi
4229 Catalpa Park Ellenwood, GA 3.0 2.0 1280 $1,675 $1.31 45d 1 0.47mi
4254 Catalpa Park Ellenwood, GA 3.0 2.0 2048 $1,605 $0.78 45d 1 0.48mi
3303 Homeward Trl Ellenwood, GA 3.0 2.0 1456 $1,799 $1.24 23d 1 0.83mi
3821 River Rd Ellenwood, GA 3.0 2.0 1455 $2,195 $1.51 45d 1 0.84mi
3856 Radcliffe Blvd Decatur, GA 4.0 3.0 1968 $1,995 $1.01 45d 1 0.92mi
3407 Homeward Trl Ellenwood, GA 3.0 2.0 1512 $1,695 $1.12 45d 1 0.94mi
3428 Homeward Trl Ellenwood, GA 3.0 2.0 1242 $1,795 $1.45 14d 1 0.95mi
3378 Homeward Trl Ellenwood, GA 3.0 2.0 1176 $1,695 $1.44 22d 1 0.97mi
4402 Davana Dr Ellenwood, GA 3.0 1.0 1056 $1,578 $1.49 0d 1 1.10mi
3342 Crestview Ct Ellenwood, GA 3.0 2.0 1290 $1,601 $1.24 6d 1 1.14mi
3335 Crestview Ct Ellenwood, GA 3.0 2.5 1492 $1,650 $1.11 25d 1 1.17mi
3346 Clevemont Way Ellenwood, GA 3.0 2.0 2216 $1,771 $0.80 0d 1 1.22mi
4676 Tara Creek Trl Ellenwood, GA 4.0 3.0 2188 $1,966 $0.90 0d 1 1.23mi
3604 Spring Trce Decatur, GA 3.0 2.5 1806 $1,595 $0.88 45d 1 1.24mi
3607 Brycewood Dr Decatur, GA 3.0 3.0 1515 $2,150 $1.42 45d 1 1.29mi
3607 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.29mi
3605 Brycewood Dr Decatur, GA 3.0 3.0 1515 $2,150 $1.42 45d 1 1.30mi
3605 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.30mi
3601 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.30mi
3601 Brycewood Dr Decatur, GA 3.0 2.5 1515 $2,150 $1.42 45d 1 1.30mi
3667 Manhattan Dr Decatur, GA 4.0 2.5 1596 $1,981 $1.24 0d 1 1.33mi
3583 Brycewood Dr Decatur, GA 3.0 2.5 1461 $2,150 $1.47 45d 1 1.33mi
3577 Brycewood Dr Decatur, GA 3.0 2.5 1501 $1,950 $1.30 45d 1 1.34mi
3725 Patti Pkwy Decatur, GA 4.0 2.0 1914 $2,220 $1.16 45d 1 1.34mi
100 Woodberry Pl Decatur, GA 1.0–3.0 1.0–2.0 1106 $1,743 $1.58 0d 18 1.35mi
3713 Stanford Cir Decatur, GA 3.0 2.0 1305 $1,820 $1.39 0d 1 1.38mi
4210 Waldrop Hills Ter Decatur, GA 3.0 2.5 1200 $1,666 $1.39 45d 1 1.38mi
4060 Waldrop Hills Dr Decatur, GA 3.0 2.5 1696 $1,920 $1.13 16d 1 1.42mi
3515 Shepherds Path Decatur, GA 3.0 2.0 1279 $1,495 $1.17 45d 1 1.49mi

Listing history 50 events

  1. 2026-06-21
    days on market $189,000 Active 320 DOM
  2. 2026-06-18
    days on market $189,000 Active 317 DOM
  3. 2026-06-17
    days on market $189,000 Active 316 DOM
  4. 2026-06-16
    days on market $189,000 Active 315 DOM
  5. 2026-06-15
    days on market $189,000 Active 314 DOM
  6. 2026-06-13
    pricedays on market $189,000 Active 312 DOM
  7. 2026-06-09
    days on market $191,000 Active 308 DOM
  8. 2026-06-08
    days on market $191,000 Active 307 DOM
  9. 2026-06-07
    days on market $191,000 Active 306 DOM
  10. 2026-06-04
    days on market $191,000 Active 303 DOM
  11. 2026-06-03
    days on market $191,000 Active 302 DOM
  12. 2026-06-02
    days on market $191,000 Active 301 DOM
  13. 2026-06-01
    days on market $191,000 Active 300 DOM
  14. 2026-05-31
    days on market $191,000 Active 299 DOM
  15. 2026-05-13
    status Back On Market 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  16. 2026-05-13
    status Active 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  17. 2026-04-17
    status Under Contract 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  18. 2026-04-17
    status Pending 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  19. 2026-04-03
    price $191,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  20. 2026-04-03
    price $191,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  21. 2026-02-20
    price $193,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  22. 2026-02-20
    price $193,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  23. 2026-01-09
    price $195,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  24. 2026-01-09
    price $195,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  25. 2025-12-05
    price $197,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  26. 2025-12-05
    price $197,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  27. 2025-10-03
    price $201,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  28. 2025-10-03
    price $201,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  29. 2025-09-19
    price $205,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  30. 2025-09-19
    price $205,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  31. 2025-09-05
    price $211,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  32. 2025-09-05
    price $211,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  33. 2025-08-22
    price $218,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  34. 2025-08-21
    price $218,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  35. 2025-08-15
    price $224,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  36. 2025-08-15
    price $224,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  37. 2025-08-08
    price $230,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  38. 2025-08-08
    price $230,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  39. 2025-07-25
    price $237,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  40. 2025-07-25
    price $237,000 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  41. 2025-07-10
    listed $244,000 New 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  42. 2025-07-10
    listed $244,000 Active 515-char remark
    Show marketing remark (515 chars)

    Nestled in a quiet cul-de-sac within the Chimney Ridge subdivision, this split-level home offers 3 bedrooms and 2 bathrooms with an open-concept layout ideal for everyday living and entertaining. Enjoy a cozy family room with a fireplace, a spacious eat-in kitchen, and a back deck overlooking a good size private back yard perfect for relaxing or hosting guests. With a one-car garage, storage shed, and wooded lot, this home blends comfort, space, and functionality. One or more photos have been virtually staged.

  43. 2025-05-27
    historical $2,105
  44. 2025-05-25
    listed $2,105
  45. 2022-04-13
    price $1,695
  46. 2021-06-16
    soldstatus $19,567,768
  47. 2014-03-18
    soldstatus $82,000
  48. 2010-12-01
    historical
  49. 2010-11-01
    soldstatus $19,250 Sold
  50. 2010-10-28
    status Pending

ⓘ 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
$4,210 · $351/mo
Projected year-2 tax
$4,210 · $351/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 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
$24,929
− Mortgage interest
−$10,587
− Property taxes
−$4,210
− Insurance
−$945
− Repairs & maintenance
−$1,994
− Management
−$1,994
− Depreciation
−$5,498
Taxable loss
−$300
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$72
After-tax cash flow
$2,717/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
Henry County · 316,359 people
City population
106,165
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
41,983
Household income
$79,762
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
864.0

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% Hispanic / Latino 7% Two or more races 6% White 6% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Hispanic 1%
Foreign-born
7% · Canada, Vietnam
Languages at home
91% English-only · Spanish 6% Vietnamese 1% French/Haitian/Cajun 1%

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
▼ -70.99%
Current HPI
213.1999
Rent YoY
▲ 4.56%
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

+796.7% since first listed
43 events — show timeline
  • 2026-05-13 Relisted GAMLS
  • 2026-05-13 Relisted FMLS
  • 2026-04-17 Pending GAMLS
  • 2026-04-17 Pending FMLS
  • 2026-04-03 Price Changed $191,000 FMLS
  • 2026-04-03 Price Changed $191,000 GAMLS
  • 2026-02-20 Price Changed $193,000 GAMLS
  • 2026-02-20 Price Changed $193,000 FMLS
  • 2026-01-09 Price Changed $195,000 FMLS
  • 2026-01-09 Price Changed $195,000 GAMLS
  • 2025-12-05 Price Changed $197,000 GAMLS
  • 2025-12-05 Price Changed $197,000 FMLS
  • 2025-10-03 Price Changed $201,000 FMLS
  • 2025-10-03 Price Changed $201,000 GAMLS
  • 2025-09-19 Price Changed $205,000 GAMLS
  • 2025-09-19 Price Changed $205,000 FMLS
  • 2025-09-05 Price Changed $211,000 GAMLS
  • 2025-09-05 Price Changed $211,000 FMLS
  • 2025-08-22 Price Changed $218,000 GAMLS
  • 2025-08-21 Price Changed $218,000 FMLS
  • 2025-08-15 Price Changed $224,000 GAMLS
  • 2025-08-15 Price Changed $224,000 FMLS
  • 2025-08-08 Price Changed $230,000 GAMLS
  • 2025-08-08 Price Changed $230,000 FMLS
  • 2025-07-25 Price Changed $237,000 FMLS
  • 2025-07-25 Price Changed $237,000 GAMLS
  • 2025-07-10 Listed $244,000 FMLS
  • 2025-07-10 Listed $244,000 GAMLS
  • 2025-05-27 Rental Removed $2,105 RENTLY
  • 2025-05-25 Listed for Rent $2,105 RENTLY
  • 2022-04-13 Price Changed $1,695 RENTLY
  • 2021-06-16 Sold (Public Records) $19,567,768 Public Records
  • 2014-03-18 Sold (Public Records) $82,000 Public Records
  • 2010-12-01 Listing Removed FMLS
  • 2010-11-01 Sold (MLS) $19,250 FMLS
  • 2010-10-28 Pending FMLS
  • 2010-10-21 Relisted FMLS
  • 2010-10-15 Price Changed $22,900 GAMLS
  • 2010-10-14 Price Changed $22,900 FMLS
  • 2010-09-23 Pending FMLS
  • 2010-09-10 Listed $27,900 FMLS
  • 1986-02-21 Sold (Public Records) $59,400 Public Records
  • 1985-09-23 Sold (Public Records) $21,300 Public Records

Property tax history

+7.7%/yr

Latest (2025): $4,210 · -13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…