CashFlowRE
Sign in Sign up
205 Woodcrest Dr
D- Composite 39.74
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).

  • Cash flow +12.7/30.0
  • ARV discount +9.8/15.0
  • DSCR +3.8/10.0
  • 1% rule +3.1/10.0
  • Rent growth +3.0/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$239,900

205 Woodcrest Dr · Porterdale, GA 30016
3 bd · 2.0 ba · 1,435 sqft · SingleFamily public records · 234 Days on market
Built 1993 0.58 ac lot $167/sqft · 5% below area Est $253k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don't miss the opportunity to make this house your new home! Schedule your showing today!

Key facts

  • 0.58 acre lot
  • 2 garage spots
  • Built 1993

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 $240k.

Deal economics

  • At list price, monthly cash flow is $-26 ($-317/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (18.7% below list).
  • Recommended offer: $195k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 5.1% in Porterdale — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 58/100 on livability (#447 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime B+, housing B; Watch: schools F, amenities F, commute F.
  • Newton County (suburban): math 17% / reading 26% proficiency, ranked #137 of 174 in GA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.8%/yr); 419 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,480 units permitted in Newton County in 2024 (702 in 5+ unit buildings).

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.
  • Newton County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 234 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 8y ago; this cycle's ask has dropped $30k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $130k; list at $240k implies a 85% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $194,957 (18.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 234 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.81%
Cap rate
6.16%
Cash-on-cash
-0.47%
DSCR
0.98
GRM
10.3

CMA / ARV

ARV (median comp)
$253,114
List price
$239,900
Delta
-5.22%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
135 Woodcrest Dr 0.13mi 3/2.0 1,483 (+3%) 7mo $233,000 $157 82
255 Countryside Ln 0.13mi 3/2.0 1,270 (-12%) 1mo $226,000 $178 74
145 Mill Chase 0.53mi 3/2.0 1,434 (-0%) 4mo $285,000 $199 72
225 Oak Hill Dr 0.45mi 3/2.0 1,487 (+4%) 3mo $259,900 $175 70
375 Branchwood Dr 0.29mi 3/2.0 1,274 (-11%) 1mo $227,500 $179 67
145 Mills Lndg 0.47mi 3/2.0 1,307 (-9%) 1mo $252,900 $193 62
750 Mills Dr 0.57mi 3/2.0 1,327 (-8%) 1mo $227,900 $172 60
684 Mills Dr 0.59mi 3/2.0 1,313 (-8%) 0mo $295,000 $225 58
115 Branchwood Dr 0.36mi 3/2.0 1,235 (-14%) 3mo $235,000 $190 58
800 Mills Dr 0.61mi 3/2.0 1,319 (-8%) 2mo $204,900 $155 57
400 Oak Hill Dr 0.67mi 3/2.0 1,515 (+6%) 4mo $280,000 $185 56
215 Cowan Rd 0.51mi 3/2.0 1,234 (-14%) 4mo $250,000 $203 50

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 · 1.84% rent growth · sell at horizon

5-year hold
IRR
-18.3%
Equity multiple
0.36×
Total profit
$-42,835
Equity at exit
$35,770
10-year hold
IRR
-13.0%
Equity multiple
0.28×
Total profit
$-48,595
Equity at exit
$20,742

Cash invested: $67,172 (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 30016

Home prices YoY
-8.6%
Rents YoY
1.8%
Active inventory
419
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,950 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$209 /mo · $2,503/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$-26

Break-even live

Break-even rent $1,983
Max offer price $235,228
Occupancy floor 96%

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
$59,975
Closing costs
$7,197
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
150 Lazy Hollow Ln Covington, GA 3.0 2.0 1348 $1,805 $1.34 24d 1 0.26mi
30 Pommel Ct Covington, GA 4.0 2.5 1804 $2,001 $1.11 12d 1 0.28mi
90 Lazy Hollow Ln Covington, GA 3.0 2.0 1294 $1,761 $1.36 12d 1 0.29mi
35 Pommel Ct Covington, GA 4.0 2.5 1800 $1,981 $1.10 43d 1 0.30mi
705 Mills Dr Covington, GA 3.0 2.0 1196 $1,641 $1.37 43d 1 0.47mi
170 Oak Hill Dr Covington, GA 3.0 2.0 1677 $1,749 $1.04 2d 1 0.49mi
205 Oak Hill Dr Covington, GA 3.0 2.0 1683 $1,960 $1.16 5d 1 0.49mi
75 Dove Lndg Covington, GA 3.0 2.0 1528 $1,750 $1.15 24d 1 0.59mi
75 Dove Lndg Covington, GA 3.0 2.0 1528 $1,750 $1.15 43d 1 0.59mi
155 Creekside Trl Covington, GA 3.0 2.0 1394 $1,745 $1.25 5d 1 0.61mi
40 Oak Hill Dr Covington, GA 3.0 2.5 1644 $1,900 $1.16 24d 1 0.65mi
55 Creekstone Ct Covington, GA 3.0 2.0 1350 $1,775 $1.31 12d 1 0.87mi
195 Falcon Ridge Dr Covington, GA 3.0 2.0 1319 $1,819 $1.38 3d 1 1.02mi
20 Glynn Isle Dr Covington, GA 3.0 2.0 1401 $1,877 $1.34 17d 1 1.05mi
65 White Oak Dr Covington, GA 4.0 2.0 1269 $1,810 $1.43 24d 1 1.07mi
115 Falcon Ridge Dr Covington, GA 3.0 2.0 1648 $1,650 $1.00 24d 1 1.12mi
150 Lakeside Dr Covington, GA 4.0 3.0 1264 $2,060 $1.63 1d 1 1.37mi
85 Lakeside Dr Covington, GA 3.0 2.0 1513 $1,710 $1.13 5d 1 1.49mi

Listing history 40 events

  1. 2026-06-18
    days on market $239,900 Active 234 DOM
  2. 2026-06-17
    days on market $239,900 Active 233 DOM
  3. 2026-06-16
    days on market $239,900 Active 232 DOM
  4. 2026-06-15
    days on market $239,900 Active 231 DOM
  5. 2026-06-13
    days on market $239,900 Active 229 DOM
  6. 2026-06-13
    days on market $239,900 Active 228 DOM
  7. 2026-06-09
    days on market $239,900 Active 225 DOM
  8. 2026-06-08
    days on market $239,900 Active 224 DOM
  9. 2026-06-07
    days on market $239,900 Active 223 DOM
  10. 2026-06-04
    days on market $239,900 Active 220 DOM
  11. 2026-06-03
    days on market $239,900 Active 219 DOM
  12. 2026-06-02
    days on market $239,900 Active 218 DOM
  13. 2026-06-01
    days on market $239,900 Active 217 DOM
  14. 2026-05-31
    days on market $239,900 Active 216 DOM
  15. 2026-04-17
    price $239,900 1109-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  16. 2026-04-17
    price $239,900 1115-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  17. 2026-03-02
    price $249,900 1115-char remark
    Show marketing remark (1109 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don't miss the opportunity to make this house your new home! Schedule your showing today!

  18. 2026-03-02
    price $249,900 1109-char remark
    Show marketing remark (1109 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don't miss the opportunity to make this house your new home! Schedule your showing today!

  19. 2025-12-29
    price $260,000 1109-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  20. 2025-12-29
    price $260,000 1115-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  21. 2025-10-27
    listed $270,000 New 1109-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  22. 2025-10-27
    listed $270,000 Active 1115-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  23. 2025-10-07
    historical $270,000 1109-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  24. 2025-10-07
    historical $270,000 1115-char remark
    Show marketing remark (1115 chars)

    Welcome to 205 Woodcrest Drive, a beautifully maintained residence offering comfort, style, and convenience in a desirable Covington neighborhood. This spacious home features 3 bedrooms and 2 bathrooms, thoughtfully designed to accommodate both everyday living and entertainment. Step inside to discover a bright and inviting living space, seamlessly flowing into a well-appointed kitchen with [highlight features: formica countertops, stainless steel appliances, ample cabinetry]. The dining area is perfect for family meals and entertaining, while the cozy family room offers a relaxing retreat. The primary suite is a true haven, boasting a luxurious bathroom and generous closet space. Additional bedrooms are spacious and filled with natural light, ideal for family, guests, or a home office. Outside, enjoy a beautifully landscaped yard, perfect for outdoor activities and weekend gatherings. Located close to schools, shopping, dining, and major commuting routes, this home provides both comfort and convenience. Don’t miss the opportunity to make this house your new home! Schedule your showing today!

  25. 2018-10-10
    soldstatus $130,000
  26. 2018-09-27
    soldstatus $130,000 Sold
  27. 2018-08-30
    status Under Contract
  28. 2018-08-26
    price $131,000
  29. 2018-08-02
    status Back on Market
  30. 2018-08-01
    historical
  31. 2018-07-01
    status Back on Market
  32. 2018-06-23
    status Under Contract
  33. 2018-06-23
    historical
  34. 2018-05-18
    status Back on Market
  35. 2018-05-11
    status Pending Offer Approval
  36. 2018-05-08
    price $137,000
  37. 2018-04-17
    status Back on Market
  38. 2018-03-12
    status Under Contract
  39. 2018-03-09
    listed $139,000 New
  40. 1998-07-03
    soldstatus $84,000

ⓘ 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
$2,503 · $209/mo
Projected year-2 tax
$2,503 · $209/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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$23,395
− Mortgage interest
−$13,438
− Property taxes
−$2,503
− Insurance
−$1,200
− Repairs & maintenance
−$1,872
− Management
−$1,872
− Depreciation
−$6,979
Taxable loss
−$4,468
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,072
After-tax cash flow
$755/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
Newton County
NCES district ID
1303930
Math proficiency
17% ▼ -13.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$50,768
Composite
19.2/100
National rank
#8816
State rank
#137 of 174 in GA

Livability — Porterdale

Score
58/100
State rank
#447
US rank
#21362

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment F Housing B Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Newton County · 104,393 people
City population
76
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
62,968
Household income
$79,527
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
1172.0

Population outlook (Newton County) Hauer SSP2

Today (2025)
118,372 people
By 2030
124,234 · +5.0%
By 2040
135,550 · +14.5%
By 2050
145,309 · +22.8%
By 2075
166,843 · +40.9%
By 2100
175,800 · +48.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 59% White 29% Two or more races 8% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
6% · Canada, China
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1% French/Haitian/Cajun 1%

Political lean MEDSL · Newton

2024 margin
D (+15.1) · D 57.3% · R 42.2%
2008→2024 swing
+14.0pp toward D · 2008: 1.2pp · 2024: 15.1pp
All cycles
2024: D+15.1 2020: D+10.9 2016: D+2.4 2012: D+2.0 2008: D+1.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.68%
Current HPI
317.5605
Rent YoY
▲ 1.84%
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

+185.6% since first listed
26 events — show timeline
  • 2026-04-17 Price Changed $239,900 GAMLS
  • 2026-04-17 Price Changed $239,900 FMLS
  • 2026-03-02 Price Changed $249,900 FMLS
  • 2026-03-02 Price Changed $249,900 GAMLS
  • 2025-12-29 Price Changed $260,000 GAMLS
  • 2025-12-29 Price Changed $260,000 FMLS
  • 2025-10-27 Listed $270,000 GAMLS
  • 2025-10-27 Listed $270,000 FMLS
  • 2025-10-07 Coming Soon $270,000 GAMLS
  • 2025-10-07 Coming Soon $270,000 FMLS
  • 2018-10-10 Sold (Public Records) $130,000 Public Records
  • 2018-09-27 Sold (MLS) $130,000 GAMLS
  • 2018-08-30 Pending GAMLS
  • 2018-08-26 Price Changed $131,000 GAMLS
  • 2018-08-02 Relisted GAMLS
  • 2018-08-01 Listing Removed GAMLS
  • 2018-07-01 Relisted GAMLS
  • 2018-06-23 Pending GAMLS
  • 2018-06-23 Listing Removed GAMLS
  • 2018-05-18 Relisted GAMLS
  • 2018-05-11 Pending GAMLS
  • 2018-05-08 Price Changed $137,000 GAMLS
  • 2018-04-17 Relisted GAMLS
  • 2018-03-12 Pending GAMLS
  • 2018-03-09 Listed $139,000 GAMLS
  • 1998-07-03 Sold (Public Records) $84,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $2,503 · +11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…