6101 Par Four Way · Stonecrest, 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 22.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 10 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).
- Cash flow +9.6/30.0
- ARV discount +7.5/15.0
- 1% rule +5.7/10.0
- Rent growth +3.7/5.0
- DSCR +2.7/10.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$137,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
Key facts
- Upgraded tiles
- Large farm sink
- Laundry room
Tags
Property features AI
Finance
- Other: Accessible features including ramped approach, accessible bedroom, closets, doors, entrance, full bath, hallway(s), kitchen, and washer/dryer; Paved city street frontage; GPS directions available; Located in Dekalb County
- HOA & community: Homeowners association; Annual association fee of $2,400; Monthly association fee of $200; Association covers grounds and structure maintenance, pest control, reserve fund, and termite service; Near public transportation, shopping, schools, restaurants, and street lights
Exterior
- Parking: Two total parking spaces
- Security: Intercom
- Utilities: Public water; Public sewer; Cable available; Electricity available; Underground utilities; Water available; Sewer available
- Home design: Condominium; Single-level (one story); Resale property
- Construction: Brick and frame construction; Composition roof; Slab foundation
- Exterior features: Lighting; Private yard; Storage
Interior
- Kitchen: Breakfast room; Stained cabinets; Pantry; Solid surface and stone counters; Open view to family room; Dishwasher; Electric oven and range; Self-cleaning oven; Microwave; Refrigerator; Disposal
- Bedrooms: Three main-level bedrooms; Split bedroom plan
- Flooring: Laminate
- Bathrooms: Two full bathrooms; Master bath with double vanity and separate tub/shower; Two main-level bathrooms
- Heating & cooling: Central heating (forced air, electric); Central air conditioning (electric); Ceiling fan(s); 220 volts electrical service
- Interior features: Double vanity in bathroom; High ceilings (9 ft lower, main, and upper); High-speed internet; Smart home features; Walk-in closet(s); Double pane and insulated windows; 1 common wall
- Laundry & utility: Washer and dryer included; Laundry room; Common area laundry; Electric dryer hookup; Electric water heater; Intercom
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $138k.
Deal economics
- At list price, monthly cash flow is $-94 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $121k (12.0% below list).
- Meets the 1% rule at list price ($1k rent vs $138k).
- Recommended offer: $121k (12.0% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
- Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Flat Rock Elementary School (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 996 students, 100% FRL); Lithonia Middle School (math 8% / reading 17%, grade F, #411 of 470 statewide, top 87%, 1,214 students, 100% FRL); Lithonia High School (math 2% / reading 17%, grade F, #365 of 424 statewide, top 88%, 1,483 students, 100% FRL) — zoned schools average 100% FRL vs 68% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 9% at this address vs 24% district-wide (-14 pts) — the specific schools serving this property underperform the Dekalb County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising fast (+4.6%/yr); 321 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $953 of loan paydown is wiped out by about $4k 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 20 days — a 2% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
- 19 sale attempts since 24y 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 $80k; list at $138k implies a 72% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 27% of rent.
- Climate carrying-cost: extreme-heat days projected 7→18/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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.07% ✓
- Cap rate
- 5.48%
- Cash-on-cash
- -2.92%
- DSCR
- 0.87
- GRM
- 7.8
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 4.6% rent growth · sell at horizon
- IRR
- -18.6%
- Equity multiple
- 0.33×
- Total profit
- $-25,687
- Equity at exit
- $20,561
- IRR
- -7.0%
- Equity multiple
- 0.51×
- Total profit
- $-18,921
- Equity at exit
- $11,923
Cash invested: $38,612 (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 30038
- Home prices YoY
- -28.0%
- Rents YoY
- 4.6%
- Active inventory
- 321
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $1,482 high interval (Pro) →
- Mortgage (P&I)
- −$723
- Tax from tax record
- −$84 /mo · $1,008/yr
- Insurance
- −$57
- HOA
- −$400
- Vacancy / Maint / Mgmt
- −$311
- Net cashflow
- $-94
Break-even live
Sensitivity live
| Price | -10% $-16 | -5% $-55 | +0% $-94 | +5% $-133 | +10% $-172 |
|---|---|---|---|---|---|
| Rent | -10% $-211 | -5% $-152 | +0% $-94 | +5% $-35 | +10% $23 |
| Rate | -1.0pp $-24 | -0.5pp $-59 | base $-94 | +0.5pp $-130 | +1.0pp $-166 |
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
- $34,475
- Closing costs
- $4,137
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2102 Par Three Way Lithonia, GA | 3.0 | 2.0 | 1202 | $1,500 | $1.25 | 6d | 1 | 0.11mi |
| 1202 Par Three Way Lithonia, GA | 2.0 | 2.0 | 1202 | $1,200 | $1.00 | 20d | 1 | 0.13mi |
| 5812 Trent Walk Dr Unit 1 Stonecrest, GA | 3.0 | 2.0 | 1350 | $1,600 | $1.19 | 45d | 1 | 0.13mi |
| 5796 Trent Walk Dr Lithonia, GA | 3.0 | 2.0 | 1350 | $1,535 | $1.14 | 0d | 1 | 0.15mi |
| 5926 Trent Jones Way Lithonia, GA | 2.0 | 2.5 | 1122 | $1,200 | $1.07 | 19d | 1 | 0.17mi |
| 4103 Fairington Club Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 45d | 1 | 0.22mi |
| 4101 Fairington Club Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 45d | 1 | 0.23mi |
| 5876 Trent Walk Dr Lithonia, GA | 2.0 | 1.5 | 1084 | $1,550 | $1.43 | 6d | 1 | 0.28mi |
| 3021 Fields Dr Lithonia, GA | 3.0 | 2.5 | 1450 | $1,595 | $1.10 | 25d | 1 | 0.37mi |
| 3064 Parc Lorraine Unit 1 Stonecrest, GA | 2.0 | 2.0 | 1280 | $1,195 | $0.93 | 5d | 1 | 0.38mi |
| 13101 Fairington Ridge Cir Unit 101 Stonecrest, GA | 3.0 | 2.0 | 1292 | $1,400 | $1.08 | 25d | 1 | 0.39mi |
| 13202 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,650 | $1.28 | 18d | 1 | 0.39mi |
| 14302 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,650 | $1.28 | 45d | 1 | 0.42mi |
| 2102 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,545 | $1.20 | 11d | 1 | 0.42mi |
| 14204 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,550 | $1.20 | 45d | 1 | 0.43mi |
| 5201 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1226 | $1,645 | $1.34 | 45d | 1 | 0.44mi |
| 2932 Parc Lorraine Lithonia, GA | 2.0 | 2.0 | 1280 | $1,399 | $1.09 | 25d | 1 | 0.44mi |
| 5104 Fairington Ridge Cir Unit 5104 Stonecrest, GA | 3.0 | 2.0 | 1292 | $1,400 | $1.08 | 25d | 1 | 0.44mi |
| 2940 Parc Lorraine Unit 1 Stonecrest, GA | 2.0 | 2.0 | 1072 | $1,195 | $1.11 | 45d | 1 | 0.45mi |
| 2204 Fairington Village Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,295 | $1.00 | 25d | 1 | 0.45mi |
| 2204 Fairington Village Dr Lithonia, GA | 3.0 | 2.0 | 1292 | $1,295 | $1.00 | 22d | 1 | 0.45mi |
| 7104 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1292 | $1,300 | $1.01 | 4d | 1 | 0.46mi |
| 8202 Fairington Ridge Cir Lithonia, GA | 3.0 | 2.0 | 1300 | $1,900 | $1.46 | 45d | 1 | 0.46mi |
| 6301 Fairington Village Dr Stonecrest, GA | 3.0 | 2.0 | 1300 | $1,900 | $1.46 | 6d | 1 | 0.48mi |
| 89 Tiburon Ct Lithonia, GA | 2.0 | 1.5 | 1250 | $1,450 | $1.16 | 14d | 1 | 0.51mi |
| 2898 Norfair Loop Lithonia, GA | 2.0 | 1.5 | 1240 | $1,506 | $1.21 | 6d | 1 | 0.51mi |
| 3127 Fields Dr Lithonia, GA | 2.0 | 2.5 | 1206 | $1,800 | $1.49 | 20d | 1 | 0.58mi |
| 5052 Chupp Way Cir Lithonia, GA | 2.0 | 2.5 | 1150 | $1,580 | $1.37 | 45d | 1 | 0.63mi |
| 5044 Chupp Way Cir Lithonia, GA | 3.0 | 2.5 | 1212 | $1,395 | $1.15 | 23d | 1 | 0.64mi |
| 5654 Bradley Cir Lithonia, GA | 2.0 | 1.0 | 1428 | $1,643 | $1.15 | 0d | 1 | 0.70mi |
| 100 Walden Brook Dr Stonecrest, GA | 1.0–3.0 | 1.0–2.0 | 1132 | $1,308 | $1.16 | 0d | 14 | 0.75mi |
| 5588 Fairington Pl Lithonia, GA | 2.0 | 1.0 | 1260 | $1,295 | $1.03 | 45d | 1 | 0.75mi |
| 5850 Hillandale Dr Lithonia, GA | 1.0–3.0 | 1.0–2.0 | 1119 | $1,426 | $1.27 | 0d | 11 | 0.81mi |
| 421 Meadowood Dr Stonecrest, GA | 2.0–3.0 | 1.5–2.0 | 1328 | $1,099 | $0.83 | 25d | 18 | 0.83mi |
| 46 Le Parc Fontaine Lithonia, GA | 2.0 | 2.0 | 1376 | $1,350 | $0.98 | 45d | 1 | 0.99mi |
| 6012 Regent Mnr Lithonia, GA | 2.0 | 2.0 | 1200 | $1,450 | $1.21 | 45d | 1 | 1.04mi |
| 180 Rue Fontaine Lithonia, GA | 1.0 | 1.0 | 1100 | $1,255 | $1.14 | 45d | 1 | 1.05mi |
| 129 Rue Fontaine Lithonia, GA | 2.0 | 2.0 | 1376 | $1,450 | $1.05 | 23d | 1 | 1.07mi |
| 6250 Hillandale Dr Lithonia, GA | 1.0–4.0 | 1.0–2.0 | 1121 | $1,325 | $1.18 | 45d | 1 | 1.09mi |
| 6256 Hillandale Dr Lithonia, GA | 1.0–3.0 | 1.0–2.0 | 990 | $1,349 | $1.36 | 45d | 1 | 1.23mi |
HOA detail condo
- Monthly dues
- $400 · $4,800/yr
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-06-21days on market $137,900 Active 20 DOM
-
2026-06-18days on market $137,900 Active 17 DOM
-
2026-06-17days on market $137,900 Active 16 DOM
-
2026-06-16days on market $137,900 Active 15 DOM
-
2026-06-15days on market $137,900 Active 14 DOM
-
2026-06-13days on market $137,900 Active 12 DOM
-
2026-06-09days on market $137,900 Active 8 DOM
-
2026-06-08days on market $137,900 Active 7 DOM
-
2026-06-07days on market $137,900 Active 6 DOM
-
2026-06-04pricedays on market $137,900 Active 3 DOM
-
2026-05-12$135,000 Active 754-char remark
-
2021-07-30soldstatus $80,000
-
2021-07-08soldstatus $80,000 Closed 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-07-08soldstatus $80,000 Sold
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-06-04status Under Contract
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-06-03historical Active Under Contract 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-30status Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-30status Back on Market
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-27historical Active Under Contract 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-27status Under Contract
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-24price $80,000
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-05-24price $80,000 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-04-29status Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-04-22status Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-03-12status Back on Market
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-03-12status Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-03-04status Under Contract
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-03-04historical Active Under Contract 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-01-03status Back on Market
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2021-01-03status Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-12-13status Pending 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-12-03historical Active Under Contract 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-12-03status Under Contract
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-11-27$79,000 New
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-11-22$79,000 Active 207-char remark
Show marketing remark (207 chars)
Back on the Market due to Buyer financing. Great investment or primary residence. Home is vacant and cleaned and ready for immediate offers. Home comes with additional storage unit directly outside the unit.
-
2020-08-25soldstatus $66,500
-
2020-07-23soldstatus $66,500 Closed
-
2020-07-23soldstatus $66,500 Sold
-
2020-07-10status Under Contract
-
2020-07-10status Pending
-
2020-06-19status Back on Market
-
2020-06-19status Active
-
2020-06-17historical
-
2020-06-16status Under Contract
-
2020-06-16status Pending
-
2020-06-15$69,900
-
2020-06-06historical
-
2020-03-23$69,900 Active
-
2020-03-23$69,900 New
-
2019-07-12soldstatus $63,500
ⓘ 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
- $1,008 · $84/mo
- Projected year-2 tax
- $1,269 · $106/mo
- Expected delta
- +$261/yr (+$22/mo · 25.9%)
ⓘ 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 ≥105°F today · 18 d/yr by 30 yrs out
- Wind 4/10 Moderate 22% 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
- $17,783
- − Mortgage interest
- −$7,725
- − Property taxes
- −$1,008
- − Insurance
- −$690
- − Repairs & maintenance
- −$1,423
- − Management
- −$1,423
- − HOA
- −$4,800
- − Depreciation
- −$4,012
- Taxable loss
- −$3,295
- Est. tax savings @ 24.0%
- +$791
- After-tax cash flow
- $-336/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
- Census place
- Stonecrest, GA
- County
- Dekalb County · 782,738 people
- City population
- 106,165
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 43,776
- Household income
- $73,694
- Rent vs Own
- Severe rent burden
- 1168.0
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% Two or more races 10% Hispanic / Latino 5% White 4% Asian 1%
- Foreign-born
- 12% · Canada, China
- Languages at home
- 90% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 0%
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
- ▼ -74.98%
- Current HPI
- 192.8328
- Rent YoY
- ▲ 4.60%
- 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
+0.0% since first listed47 events — show timeline
- 2026-06-01 Listed $137,900 FMLS
- 2021-07-30 Sold (Public Records) $80,000 Public Records
- 2021-07-08 Sold (MLS) $80,000 GAMLS
- 2021-07-08 Sold (MLS) $80,000 FMLS
- 2021-06-04 Pending — GAMLS
- 2021-06-03 Contingent — FMLS
- 2021-05-30 Relisted — FMLS
- 2021-05-30 Relisted — GAMLS
- 2021-05-27 Contingent — FMLS
- 2021-05-27 Pending — GAMLS
- 2021-05-24 Price Changed $80,000 GAMLS
- 2021-05-24 Price Changed $80,000 FMLS
- 2021-04-29 Relisted — FMLS
- 2021-04-22 Relisted — FMLS
- 2021-03-12 Relisted — GAMLS
- 2021-03-12 Relisted — FMLS
- 2021-03-04 Pending — GAMLS
- 2021-03-04 Contingent — FMLS
- 2021-01-03 Relisted — GAMLS
- 2021-01-03 Relisted — FMLS
- 2020-12-13 Pending — FMLS
- 2020-12-03 Contingent — FMLS
- 2020-12-03 Pending — GAMLS
- 2020-11-27 Listed $79,000 GAMLS
- 2020-11-22 Listed $79,000 FMLS
- 2020-08-25 Sold (Public Records) $66,500 Public Records
- 2020-07-23 Sold (MLS) $66,500 GAMLS
- 2020-07-23 Sold (MLS) $66,500 FMLS
- 2020-07-10 Pending — GAMLS
- 2020-07-10 Pending — FMLS
- 2020-06-19 Relisted — GAMLS
- 2020-06-19 Relisted — FMLS
- 2020-06-17 Listing Removed — GAMLS
- 2020-06-16 Pending — GAMLS
- 2020-06-16 Pending — FMLS
- 2020-06-15 Listed $69,900 GAMLS
- 2020-06-06 Listing Removed — GAMLS
- 2020-03-23 Listed $69,900 GAMLS
- 2020-03-23 Listed $69,900 FMLS
- 2019-07-12 Sold (Public Records) $63,500 Public Records
- 2019-07-08 Sold (MLS) $63,500 GAMLS
- 2019-07-08 Sold (MLS) $63,500 FMLS
- 2019-05-24 Pending — GAMLS
- 2019-05-24 Pending — FMLS
- 2019-05-04 Listed $65,000 GAMLS
- 2019-05-04 Listed $65,000 FMLS
- 2002-05-25 Listed $137,900 GAMLS
Property tax history
+4.5%/yrLatest (2025): $1,008 · -8.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…