CashFlowRE
Sign in Sign up
535 Walnut St
D Composite 44.31
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 +9.6/30.0
  • Schools +4.5/10.0
  • Rent growth +3.9/5.0
  • Livability +3.8/5.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$245,000

535 Walnut St · Hapeville, GA 30354
2 bd · 2.0 ba · 1,122 sqft · SingleFamily public records · 73 Days on market
Built 1920 6,250 sqft lot $218/sqft · 18% below area Est $299k · 18% under

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

Listing remarks MLS

BEAUTIFULLY RENOVATED!!! Conveniently located near Hartsfield Jackson Airport and easy access to downtown Atlanta. This FRESHLY PAINTED, 2 bed, 2 bath bungalow style home has LVP flooring throughout with NO CARPET in sight. Boasting an updated open kitchen with white cabinetry, stainless steel appliances, a farm sink, stone counter tops and an island to match. Settle into a warm living room with plenty of light. The primary bedroom has a sliding barn door giving it a modern feel and a full bathroom with a tub/shower combo. The secondary bedroom doesn't fall short with access to another full bathroom featuring decorative tiling in a stand up shower with built-in niche. Take advantage of the best of both worlds when entertaining guests on the back deck surrounded by lush greenery giving you a suburban feel while still being close to the city. Close to downtown Hapeville with access to restaurants and retail. Currently leased for potential investors but has a 30-day move out clause so it is owner-occupant friendly as well!

Key facts

  • Renovated
  • Farm sink
  • Stone counter tops

Tags

RENOVATEDOPEN KITCHENWHITE CABINETRYSTAINLESS STEEL APPLIANCESFARM SINKSTONE COUNTER TOPS

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 2-bed/2.0-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-167 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $215k (12.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (26.5% below list).
  • Recommended offer: $180k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.4% in Hapeville — 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 76/100 on livability (#25 in GA, #3,590 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: commute F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Amana Academy School (math 47% / reading 52%, grade D, #264 of 1,228 statewide, top 23%, 731 students, 30% FRL, charter); Paul D. West Middle School (math 17% / reading 17%, grade F, #381 of 470 statewide, top 82%, 803 students, 100% FRL); Tri-Cities High School (math 5% / reading 30%, grade F, #264 of 424 statewide, top 63%, 1,483 students, 100% FRL) — zoned schools average 77% FRL vs 41% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 51% district-wide (-23 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+5.5%/yr); 179 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 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.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 18y 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 $120k; list at $245k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $180,035 (26.5% 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 73 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.73%
Cap rate
5.47%
Cash-on-cash
-2.92%
DSCR
0.87
GRM
11.3

CMA / ARV

ARV (median comp)
$299,322
List price
$245,000
Delta
-18.15%
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
447 North Ave 0.19mi 2/1.0 1,124 (+0%) 6mo $305,000 $271 82
3128 Waters Rd SW 0.61mi 3/1.5 (+1) 1,150 (+2%) 3mo $106,500 $93 58
3010 1st Ave SW 0.56mi 3/1.0 (+1) 1,075 (-4%) 1mo $182,500 $170 57
419 Mount Zion Rd SW 0.51mi 3/2.0 (+1) 1,032 (-8%) 5mo $225,000 $218 54
3127 Latona Dr SW 0.65mi 3/1.0 (+1) 1,100 (-2%) 10mo $110,000 $100 49
3018 Wanda Cir SW 0.58mi 3/2.0 (+1) 1,000 (-11%) 3mo $229,000 $229 47
2931 Diana Dr SW 0.68mi 3/1.5 (+1) 1,000 (-11%) 1mo $220,000 $220 42
2980 Wanda Cir SW 0.55mi 3/1.0 (+1) 975 (-13%) 2mo $120,000 $123 42
2955 Wanda Cir SW 0.61mi 3/1.0 (+1) 975 (-13%) 1mo $151,000 $155 40
682 Steve Dr SW 0.73mi 2/1.5 975 (-13%) 5mo $90,000 $92 38
2928 Diana Dr SW 0.67mi 3/1.0 (+1) 1,000 (-11%) 5mo $87,000 $87 38
2894 3rd Ave SW 0.66mi 3/1.0 (+1) 1,250 (+11%) 9mo $115,900 $93 34

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 · 5.45% rent growth · sell at horizon

5-year hold
IRR
-18.7%
Equity multiple
0.33×
Total profit
$-45,840
Equity at exit
$36,530
10-year hold
IRR
-7.1%
Equity multiple
0.50×
Total profit
$-34,161
Equity at exit
$21,183

Cash invested: $68,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30354

Home prices YoY
-17.5%
Rents YoY
5.5%
Active inventory
179
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,800 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$203 /mo · $2,431/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$-167

Break-even live

Break-even rent $2,012
Max offer price $215,462
Occupancy floor

Sensitivity live

Price -10% $-29 -5% $-98 +0% $-167 +5% $-237 +10% $-306
Rent -10% $-309 -5% $-238 +0% $-167 +5% $-96 +10% $-25
Rate -1.0pp $-44 -0.5pp $-105 base $-167 +0.5pp $-231 +1.0pp $-295

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
$61,250
Closing costs
$7,350
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
518 North Ave Atlanta, GA 2.0 1.5 1096 $2,150 $1.96 12d 1 0.06mi
535 Lake Dr Atlanta, GA 3.0 2.0 1080 $2,275 $2.11 45d 1 0.08mi
3300 Dogwood Dr #311 Atlanta, GA 1.0 1.0 1295 $950 $0.73 20d 1 0.14mi
3287 Russell St Atlanta, GA 2.0 1.0 800 $1,195 $1.49 45d 1 0.21mi
3116 Jackson St Atlanta, GA 2.0 2.0 1016 $1,900 $1.87 45d 1 0.22mi
3301 Old Jonesboro Rd Atlanta, GA 2.0 1.0 899 $2,250 $2.50 7d 1 0.23mi
735 Oak Dr Hapeville, GA 2.0 1.0 1053 $1,550 $1.47 24d 1 0.28mi
436 Grady Pl Atlanta, GA 3.0 2.0 1425 $2,100 $1.47 17d 1 0.34mi
3162 Oakdale Rd Atlanta, GA 3.0 1.0 1040 $3,200 $3.08 45d 1 0.43mi
278 Moreland Way Atlanta, GA 3.0 2.0 1000 $1,945 $1.95 26d 1 0.43mi
231 Maple St Atlanta, GA 3.0 2.0 1068 $1,645 $1.54 45d 1 0.44mi
3420 Northside Dr Unit B Hapeville, GA 2.0 1.0 1000 $1,150 $1.15 0d 1 0.50mi
3028 Grand Ave SW Atlanta, GA 1.0 1.0 1048 $875 $0.83 0d 1 0.57mi
801 N Central Ave Atlanta, GA 2.0–4.0 2.5–3.5 1586 $2,800 $1.76 5d 10 0.57mi
3066 Waters Rd SW Atlanta, GA 3.0 1.0 1144 $1,395 $1.22 21d 1 0.63mi
3054 Waters Rd SW Atlanta, GA 3.0 1.0 891 $1,800 $2.02 9d 1 0.65mi
2959 Forrest Hills Dr SW Atlanta, GA 1.0–2.0 1.0–1.5 925 $1,250 $1.35 18d 2 0.66mi
2959 Forrest Hills Dr SW Atlanta, GA 1.0–2.0 1.0–1.5 925 $1,250 $1.35 15d 1 0.66mi
3558 Elm St Atlanta, GA 3.0 1.0–2.0 1098 $2,751 $2.50 14d 33 0.70mi
2875 3rd Ave SW Unit A Atlanta, GA 2.0 1.0 900 $1,245 $1.38 3d 1 0.74mi
536 College St Hapeville, GA 2.0 1.0 765 $1,295 $1.69 19d 1 0.74mi
558 College St Atlanta, GA 1.0–2.0 1.5 850 $1,289 $1.52 17d 6 0.76mi
397 N Central Ave Hapeville, GA 1.0–2.0 1.0–2.0 950 $2,704 $2.85 3d 24 0.79mi
3640 S Fulton Ave Atlanta, GA 1.0–2.0 1.0–2.0 950 $1,833 $1.93 0d 29 0.81mi
2800 Grand Ave SW Atlanta, GA 3.0 1.0 1052 $1,600 $1.52 0d 1 0.93mi
45 Baker Dr SW Atlanta, GA 3.0 2.0 1056 $1,600 $1.52 26d 1 0.95mi
2952 Palm Dr Atlanta, GA 3.0 2.0 1120 $1,875 $1.67 7d 1 0.98mi
532 Cleveland Ave SW Atlanta, GA 2.0 1.0 836 $925 $1.11 24d 1 1.05mi
532 Cleveland Ave SW Atlanta, GA 2.0 1.0 836 $950 $1.14 16d 1 1.05mi
3188 Ward Dr SW Atlanta, GA 3.0 1.5 1025 $1,800 $1.76 13d 1 1.13mi
210 Oak Dr SE Atlanta, GA 3.0 2.0 1330 $1,400 $1.05 26d 1 1.13mi
2738 Springdale Rd SW Unit 0A Atlanta, GA 3.0 2.0 1384 $1,650 $1.19 0d 1 1.18mi
2786 Old Hapeville Rd SW Atlanta, GA 2.0 1.5 1050 $1,150 $1.10 26d 1 1.18mi
2801 Palm Dr Atlanta, GA 3.0 1.0 1064 $1,550 $1.46 14d 1 1.19mi
2874 Blount St Atlanta, GA 3.0 1.0 1190 $1,750 $1.47 7d 1 1.19mi
2745 Old Hapeville Rd SW Atlanta, GA 2.0–3.0 2.0 1007 $1,250 $1.24 17d 1 1.20mi
2744 Miles Cir Unit 2746 Atlanta, GA 2.0 1.0 800 $1,295 $1.62 3d 1 1.36mi
2748 Blount St Atlanta, GA 3.0 1.0 1068 $1,850 $1.73 45d 1 1.39mi
488 Pomona Cir SW Atlanta, GA 3.0 1.0 1000 $1,800 $1.80 26d 1 1.41mi
2718 Miles Cir Unit 1 Atlanta, GA 2.0 1.0 750 $1,300 $1.73 17d 1 1.43mi

Listing history 39 events

  1. 2026-05-31
    days on market $245,000 Active 73 DOM
  2. 2026-03-19
    listed $245,000 New 1035-char remark
    Show marketing remark (1035 chars)

    BEAUTIFULLY RENOVATED!!! Conveniently located near Hartsfield Jackson Airport and easy access to downtown Atlanta. This FRESHLY PAINTED, 2 bed, 2 bath bungalow style home has LVP flooring throughout with NO CARPET in sight. Boasting an updated open kitchen with white cabinetry, stainless steel appliances, a farm sink, stone counter tops and an island to match. Settle into a warm living room with plenty of light. The primary bedroom has a sliding barn door giving it a modern feel and a full bathroom with a tub/shower combo. The secondary bedroom doesn't fall short with access to another full bathroom featuring decorative tiling in a stand up shower with built-in niche. Take advantage of the best of both worlds when entertaining guests on the back deck surrounded by lush greenery giving you a suburban feel while still being close to the city. Close to downtown Hapeville with access to restaurants and retail. Currently leased for potential investors but has a 30-day move out clause so it is owner-occupant friendly as well!

  3. 2026-03-19
    listed $245,000 Active 1035-char remark
    Show marketing remark (1035 chars)

    BEAUTIFULLY RENOVATED!!! Conveniently located near Hartsfield Jackson Airport and easy access to downtown Atlanta. This FRESHLY PAINTED, 2 bed, 2 bath bungalow style home has LVP flooring throughout with NO CARPET in sight. Boasting an updated open kitchen with white cabinetry, stainless steel appliances, a farm sink, stone counter tops and an island to match. Settle into a warm living room with plenty of light. The primary bedroom has a sliding barn door giving it a modern feel and a full bathroom with a tub/shower combo. The secondary bedroom doesn't fall short with access to another full bathroom featuring decorative tiling in a stand up shower with built-in niche. Take advantage of the best of both worlds when entertaining guests on the back deck surrounded by lush greenery giving you a suburban feel while still being close to the city. Close to downtown Hapeville with access to restaurants and retail. Currently leased for potential investors but has a 30-day move out clause so it is owner-occupant friendly as well!

  4. 2026-01-08
    historical
  5. 2025-12-04
    historical
  6. 2025-10-01
    status Active
  7. 2025-10-01
    status Back On Market
  8. 2025-09-30
    historical
  9. 2025-09-30
    historical
  10. 2025-06-18
    listed $269,900 Active
  11. 2025-06-17
    historical
  12. 2025-06-17
    listed $269,900 New
  13. 2025-02-28
    historical
  14. 2025-02-28
    historical
  15. 2025-02-12
    historical $2,100
  16. 2025-01-13
    historical $2,100
  17. 2025-01-13
    listed $2,100
  18. 2025-01-09
    listed $2,100
  19. 2025-01-08
    listed $259,990 Active
  20. 2025-01-08
    listed $259,990 New
  21. 2024-12-23
    historical
  22. 2024-12-17
    historical
  23. 2024-10-21
    listed $265,000 Active
  24. 2024-10-21
    listed $265,000 New
  25. 2024-08-31
    historical $2,100
  26. 2024-08-30
    listed $2,100
  27. 2020-10-07
    soldstatus $120,000
  28. 2020-09-24
    soldstatus $120,000 Sold
  29. 2020-09-03
    status Under Contract
  30. 2020-08-11
    price $154,800
  31. 2020-07-29
    status Back on Market
  32. 2020-07-21
    status Under Contract
  33. 2020-07-12
    listed $154,900 New
  34. 2008-11-05
    soldstatus $22,000
  35. 2008-06-25
    listed $32,500
  36. 2003-08-18
    soldstatus $135,000
  37. 2000-03-24
    soldstatus $77,000
  38. 1997-02-10
    soldstatus $31,900
  39. 1997-02-10
    soldstatus $58,000

ⓘ 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
$2,431 · $203/mo
Projected year-2 tax
$2,431 · $203/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 ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,604
− Mortgage interest
−$13,724
− Property taxes
−$2,431
− Insurance
−$1,225
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$7,127
Taxable loss
−$6,360
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,526
After-tax cash flow
$-480/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — Hapeville

Score
76/100
State rank
#25
US rank
#3590

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hapeville, GA
County
Fulton County · 1,094,430 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
16,182
Household income
$63,189
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
930.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (68%)
Race & ethnicity
Black 68% Hispanic / Latino 16% White 10% Two or more races 9% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Italian 2% Romanian 1% Swedish 1%
Foreign-born
11% · Canada, Vietnam, Guatemala
Languages at home
81% English-only · Spanish 15% German/W. Germanic 1% Vietnamese 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.78%
Current HPI
320.1111
Rent YoY
▲ 5.45%
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

+668.0% since first listed
38 events — show timeline
  • 2026-03-19 Listed $245,000 FMLS
  • 2026-03-19 Listed $245,000 GAMLS
  • 2026-01-08 Listing Removed FMLS
  • 2025-12-04 Listing Removed GAMLS
  • 2025-10-01 Relisted FMLS
  • 2025-10-01 Relisted GAMLS
  • 2025-09-30 Listing Removed GAMLS
  • 2025-09-30 Listing Removed FMLS
  • 2025-06-18 Listed $269,900 FMLS
  • 2025-06-17 Coming Soon FMLS
  • 2025-06-17 Listed $269,900 GAMLS
  • 2025-02-28 Listing Removed GAMLS
  • 2025-02-28 Listing Removed FMLS
  • 2025-02-12 Rental Removed $2,100 FMLS
  • 2025-01-13 Rental Removed $2,100 GAMLS
  • 2025-01-13 Listed for Rent $2,100 FMLS
  • 2025-01-09 Listed for Rent $2,100 GAMLS
  • 2025-01-08 Listed $259,990 GAMLS
  • 2025-01-08 Listed $259,990 FMLS
  • 2024-12-23 Listing Removed FMLS
  • 2024-12-17 Listing Removed GAMLS
  • 2024-10-21 Listed $265,000 GAMLS
  • 2024-10-21 Listed $265,000 FMLS
  • 2024-08-31 Rental Removed $2,100 FMLS
  • 2024-08-30 Listed for Rent $2,100 FMLS
  • 2020-10-07 Sold (Public Records) $120,000 Public Records
  • 2020-09-24 Sold (MLS) $120,000 GAMLS
  • 2020-09-03 Pending GAMLS
  • 2020-08-11 Price Changed $154,800 GAMLS
  • 2020-07-29 Relisted GAMLS
  • 2020-07-21 Pending GAMLS
  • 2020-07-12 Listed $154,900 GAMLS
  • 2008-11-05 Sold (MLS) $22,000 FMLS
  • 2008-06-25 Listed $32,500 FMLS
  • 2003-08-18 Sold (Public Records) $135,000 Public Records
  • 2000-03-24 Sold (Public Records) $77,000 Public Records
  • 1997-02-10 Sold (Public Records) $58,000 Public Records
  • 1997-02-10 Sold (Public Records) $31,900 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,431 · -1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…