3055 Panthers Trce · Panthersville, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
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
- 17 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 24.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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 +13.1/15.0
- Cash flow +8.7/30.0
- 1% rule +4.5/10.0
- Livability +3.3/5.0
- Rent growth +3.0/5.0
- Condition / age +2.5/5.0
- DSCR +2.4/10.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$169,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you’ll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don’t miss this investor special with great potential in a growing area of Decatur!
Key facts
- $275 HOA
- 2 parking spots
- Built 2000
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.5-bath townhouse listed at $169k.
Deal economics
- At list price, monthly cash flow is $-143 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $144k (14.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (5.1% below list).
- Recommended offer: $144k (14.9% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 66/100 on livability (#180 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools D+, employment D.
- 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 rising (+2.2%/yr); 355 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); 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
- This rent runs 30% of the median local income ($64k/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 $5k 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 206 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 4y 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.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 24% 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.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 206 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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?
- 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
- 0.95% ✗
- Cap rate
- 5.28%
- Cash-on-cash
- -3.62%
- DSCR
- 0.84
- GRM
- 8.8
CMA / ARV
- ARV (median comp)
- $193,115
- List price
- $169,000
- Delta
- -12.49%
- 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 |
|---|---|---|---|---|---|---|---|
| 3216 Panthers Trce | 0.05mi | 2/2.5 | 1,350 (0%) | 18mo | $130,000 | $96 | 82 |
| 3159 Panthers Trce | 0.10mi | 3/2.5 (+1) | 1,434 (+6%) | 1mo | $198,000 | $138 | 79 |
| 1561 Eastern Sunrise Ln | 0.64mi | 2/2.5 | 1,368 (+1%) | 13mo | $169,900 | $124 | 57 |
| 1579 Eastern Sunrise Ln | 0.65mi | 3/2.5 (+1) | 1,426 (+6%) | 12mo | $213,000 | $149 | 45 |
| 1571 Eastern Sunrise Ln | 0.64mi | 2/2.5 | 1,424 (+6%) | 20mo | $205,000 | $144 | 44 |
| 1503 Eastern Sunrise Ln | 0.73mi | 2/2.5 | 1,424 (+6%) | 16mo | $196,000 | $138 | 43 |
| 1501 Eastern Sunrise Ln | 0.73mi | 3/2.5 (+1) | 1,294 (-4%) | 13mo | $207,000 | $160 | 43 |
| 3000 Western Sunset Ct | 0.74mi | 3/2.5 (+1) | 1,514 (+12%) | 1mo | $185,000 | $122 | 39 |
| 1573 Eastern Sunrise Ln | 0.64mi | 3/2.5 (+1) | 1,514 (+12%) | 13mo | $193,000 | $127 | 34 |
| 1536 Eastern Sunrise Ln | 0.70mi | 1/1.5 (-1) | 1,410 (+4%) | 23mo | $170,000 | $121 | 32 |
| 3182 Quincetree Ln | 0.73mi | 3/2.0 (+1) | 1,440 (+7%) | 22mo | $133,500 | $93 | 30 |
| 1525 Eastern Sunrise Ln | 0.70mi | 2/2.5 | 1,496 (+11%) | 24mo | $180,000 | $120 | 30 |
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 · 2.18% rent growth · sell at horizon
- IRR
- -23.4%
- Equity multiple
- 0.21×
- Total profit
- $-37,618
- Equity at exit
- $25,198
- IRR
- -20.6%
- Equity multiple
- -0.04×
- Total profit
- $-49,060
- Equity at exit
- $14,612
Cash invested: $47,320 (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 30034
- Home prices YoY
- -27.4%
- Rents YoY
- 2.2%
- Active inventory
- 355
- Price-to-rent
- 8.8×
Monthly cashflow live
- Estimated rent
- $1,603 high interval (Pro) →
- Mortgage (P&I)
- −$886
- Tax from tax record
- −$178 /mo · $2,133/yr
- Insurance
- −$70
- HOA
- −$275
- Vacancy / Maint / Mgmt
- −$337
- Net cashflow
- $-143
Break-even live
Sensitivity live
| Price | -10% $-47 | -5% $-95 | +0% $-143 | +5% $-191 | +10% $-238 |
|---|---|---|---|---|---|
| Rent | -10% $-269 | -5% $-206 | +0% $-143 | +5% $-79 | +10% $-16 |
| Rate | -1.0pp $-58 | -0.5pp $-100 | base $-143 | +0.5pp $-187 | +1.0pp $-231 |
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
- $42,250
- Closing costs
- $5,070
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3188 Panthers Trce Decatur, GA | 2.0 | 3.0 | 1350 | $1,495 | $1.11 | 45d | 1 | 0.07mi |
| 3162 Panthers Trce Decatur, GA | 3.0 | 2.5 | 1434 | $1,700 | $1.19 | 45d | 1 | 0.08mi |
| 3859 Flat Shoals Pkwy Decatur, GA | 1.0–2.0 | 1.0–2.5 | 1018 | $1,365 | $1.34 | 0d | 8 | 0.25mi |
| 3379 Flat Shoals Rd Decatur, GA | 2.0 | 2.5 | 1230 | $1,512 | $1.23 | 3d | 9 | 0.42mi |
| 100 Lumby Ct Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1150 | $1,597 | $1.39 | 3d | 11 | 0.54mi |
| 3800 Flat Shoals Pkwy Decatur, GA | 2.0–3.0 | 1.5–2.5 | 1370 | $1,099 | $0.80 | 3d | 51 | 0.57mi |
| 3100 Lumby Dr Decatur, GA | 1.0–3.0 | 1.0–2.0 | 1057 | $1,486 | $1.41 | 0d | 27 | 0.68mi |
| 3315 Flat Shoals Rd Decatur, GA | 3.0 | 2.0 | 1765 | $1,950 | $1.10 | 45d | 1 | 0.69mi |
| 2725 Vining Ridge Ter Unit 2725 Decatur, GA | 2.0 | 2.5 | 1590 | $1,500 | $0.94 | 45d | 1 | 0.69mi |
| 2805 Vining Ridge Ter Decatur, GA | 3.0 | 2.5 | 1664 | $1,600 | $0.96 | 45d | 1 | 0.73mi |
| 2954 Vining Ridge Ln Decatur, GA | 2.0 | 2.5 | 1528 | $1,495 | $0.98 | 45d | 1 | 0.73mi |
| 2918 Vining Ridge Ter Decatur, GA | 2.0 | 2.5 | 1528 | $1,800 | $1.18 | 6d | 1 | 0.75mi |
| 2840 Vining Ridge Ter Unit 1 Decatur, GA | 3.0 | 2.5 | 1433 | $1,425 | $0.99 | 4d | 1 | 0.76mi |
| 2840 Vining Ridge Ter Unit 1 Decatur, GA | 3.0 | 2.5 | 1433 | $1,425 | $0.99 | 0d | 1 | 0.76mi |
| 3186 Quincetree Ln Decatur, GA | 2.0 | 2.0 | 994 | $1,350 | $1.36 | 45d | 1 | 0.77mi |
| 2868 Vining Ridge Ter Decatur, GA | 2.0 | 2.5 | 1528 | $1,499 | $0.98 | 19d | 1 | 0.79mi |
| 3205 Quincetree Ln Decatur, GA | 2.0 | 2.0 | 1218 | $1,600 | $1.31 | 20d | 1 | 0.82mi |
| 4035 Flat Shoals Pkwy Decatur, GA | 1.0–3.0 | 1.0–2.0 | 893 | $1,344 | $1.50 | 0d | 28 | 0.84mi |
| 2851 Lloyd Rd Decatur, GA | 3.0 | 2.5 | 1802 | $2,150 | $1.19 | 25d | 1 | 0.92mi |
| 3321 Peppertree Cir Decatur, GA | 1.0–3.0 | 1.0 | 813 | $1,098 | $1.35 | 22d | 31 | 0.96mi |
| 17301 Waldrop Cv Decatur, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 45d | 1 | 1.02mi |
| 17301 Waldrop Cv Decatur, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 19d | 1 | 1.02mi |
| 2537 Corner Shoals Dr Decatur, GA | 3.0 | 2.0 | 1416 | $1,690 | $1.19 | 22d | 1 | 1.03mi |
| 3366 Tarian Way Decatur, GA | 3.0 | 2.5 | 1421 | $2,100 | $1.48 | 45d | 1 | 1.06mi |
| 11101 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1293 | $1,550 | $1.20 | 45d | 1 | 1.09mi |
| 3101 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1290 | $1,395 | $1.08 | 45d | 1 | 1.09mi |
| 2510 Corner Shoals Dr Decatur, GA | 3.0 | 2.0 | 1065 | $1,723 | $1.62 | 22d | 1 | 1.10mi |
| 3319 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1600 | $1,600 | $1.00 | 20d | 1 | 1.12mi |
| 3000 Ember Dr Decatur, GA | 1.0–3.0 | 1.0–2.0 | 876 | $1,250 | $1.43 | 0d | 12 | 1.12mi |
| 6201 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1300 | $1,350 | $1.04 | 20d | 1 | 1.14mi |
| 6303 Waldrop Pl Decatur, GA | 3.0 | 2.0 | 1292 | $1,900 | $1.47 | 45d | 1 | 1.14mi |
| 3220 Tarian Way Decatur, GA | 3.0 | 2.5 | 1572 | $2,200 | $1.40 | 14d | 1 | 1.15mi |
| 3326 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1560 | $1,761 | $1.13 | 22d | 1 | 1.16mi |
| 2470 Corner Shoals Dr Decatur, GA | 3.0 | 2.0 | 1149 | $2,000 | $1.74 | 19d | 1 | 1.18mi |
| 2470 Corner Shoals Dr Decatur, GA | 3.0 | 2.0 | 1149 | $1,800 | $1.57 | 18d | 1 | 1.18mi |
| 2571 Candler Rd Decatur, GA | 1.0–2.0 | 1.0–2.0 | 901 | $1,149 | $1.27 | 14d | 121 | 1.18mi |
| 3474 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1412 | $800 | $0.57 | 45d | 1 | 1.19mi |
| 3489 Waldrop Trl Decatur, GA | 3.0 | 2.5 | 1400 | $1,400 | $1.00 | 45d | 1 | 1.19mi |
| 3575 Oakvale Rd #402 Decatur, GA | 3.0 | 2.0 | 1420 | $1,623 | $1.14 | 2d | 1 | 1.20mi |
| 3364 Waldrop Trl Decatur, GA | 3.0 | 3.0 | 1200 | $1,800 | $1.50 | 45d | 1 | 1.22mi |
HOA detail
- Monthly dues
- $275 · $3,300/yr
Listing history 29 events
-
2026-06-21days on market $169,000 Active 206 DOM
-
2026-06-18days on market $169,000 Active 203 DOM
-
2026-06-17days on market $169,000 Active 202 DOM
-
2026-06-16days on market $169,000 Active 201 DOM
-
2026-06-15days on market $169,000 Active 200 DOM
-
2026-06-13days on market $169,000 Active 198 DOM
-
2026-06-09days on market $169,000 Active 194 DOM
-
2026-06-08days on market $169,000 Active 193 DOM
-
2026-06-07days on market $169,000 Active 192 DOM
-
2026-06-04days on market $169,000 Active 189 DOM
-
2026-06-03days on market $169,000 Active 188 DOM
-
2026-06-02days on market $169,000 Active 187 DOM
-
2026-06-01days on market $169,000 Active 186 DOM
-
2026-05-31days on market $169,000 Active 185 DOM
-
2026-04-01price $169,000 992-char remark
Show marketing remark (980 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you'll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don't miss this investor special with great potential in a growing area of Decatur!
-
2026-04-01price $169,000 980-char remark
Show marketing remark (980 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you'll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don't miss this investor special with great potential in a growing area of Decatur!
-
2025-11-27$175,000 Active 992-char remark
Show marketing remark (980 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you'll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don't miss this investor special with great potential in a growing area of Decatur!
-
2025-11-27$175,000 New 980-char remark
Show marketing remark (980 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you'll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don't miss this investor special with great potential in a growing area of Decatur!
-
2025-10-28historical $175,000 980-char remark
Show marketing remark (992 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you’ll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don’t miss this investor special with great potential in a growing area of Decatur!
-
2025-10-28historical $175,000 992-char remark
Show marketing remark (992 chars)
Fantastic investment opportunity or great starter home in a prime Decatur location! This 2 bedroom, 2.5 bathroom townhome offers a spacious and functional roommate-style floorplan perfect for comfortable living or rental potential. The main level features new hardwood flooring, a cozy family room with fireplace, and updated lighting that adds a modern touch. The kitchen offers plenty of cabinet space and overlooks the family room, creating an open and inviting flow for entertaining or everyday living. Upstairs, you’ll find two generously sized bedrooms each with a private en-suite bathroom, ideal for roommates or guests. Enjoy outdoor relaxation on the back patio or take advantage of the low-maintenance lifestyle this home provides. Conveniently located just minutes from I-285, shopping, dining, schools, and the Atlanta airport, this property combines comfort, convenience, and value. Don’t miss this investor special with great potential in a growing area of Decatur!
-
2022-04-14historical
-
2022-04-07soldstatus $170,000
-
2022-03-29soldstatus $170,000 Closed
-
2022-03-29soldstatus $170,000 Sold
-
2022-02-10status Pending
-
2022-02-10status Under Contract
-
2022-01-31$170,000 Active
-
2022-01-27$170,000 New
-
2007-02-16soldstatus $110,000
ⓘ 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
- $2,133 · $178/mo
- Projected year-2 tax
- $2,133 · $178/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 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
- Wind 5/10 Major 24% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
- $19,240
- − Mortgage interest
- −$9,467
- − Property taxes
- −$2,133
- − Insurance
- −$845
- − Repairs & maintenance
- −$1,539
- − Management
- −$1,539
- − HOA
- −$3,300
- − Depreciation
- −$4,916
- Taxable loss
- −$4,499
- Est. tax savings @ 24.0%
- +$1,080
- After-tax cash flow
- $-633/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 — Panthersville
- Score
- 66/100
- State rank
- #180
- US rank
- #11244
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Dekalb County · 782,738 people
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 41,847
- Household income
- $63,517
- Rent vs Own
- Severe rent burden
- 1659.0
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 (90%)
- Race & ethnicity
- Black 90% White 4% Two or more races 3% Hispanic / Latino 2%
- Common ancestry
- Hispanic 1% Lithuanian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 93% English-only · Spanish 2% 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
- ▼ -78.92%
- Current HPI
- 209.5638
- Rent YoY
- ▲ 2.18%
- 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
+53.6% since first listed15 events — show timeline
- 2026-04-01 Price Changed $169,000 FMLS
- 2026-04-01 Price Changed $169,000 GAMLS
- 2025-11-27 Listed $175,000 FMLS
- 2025-11-27 Listed $175,000 GAMLS
- 2025-10-28 Coming Soon $175,000 GAMLS
- 2025-10-28 Coming Soon $175,000 FMLS
- 2022-04-14 Listing Removed — FMLS
- 2022-04-07 Sold (Public Records) $170,000 Public Records
- 2022-03-29 Sold (MLS) $170,000 GAMLS
- 2022-03-29 Sold (MLS) $170,000 FMLS
- 2022-02-10 Pending — FMLS
- 2022-02-10 Pending — GAMLS
- 2022-01-31 Listed $170,000 FMLS
- 2022-01-27 Listed $170,000 GAMLS
- 2007-02-16 Sold (Public Records) $110,000 Public Records
Property tax history
+0.9%/yrLatest (2025): $2,133 · -0.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…