CashFlowRE
Sign in Sign up
1755 Fox Chase Ct
D Composite 40.99
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 +14.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.3/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$149,500

1755 Fox Chase Ct · Conyers, GA 30013
2 bd · 2.0 ba · 1,116 sqft · Townhouse public records · 30 Days on market
Built 1986 0.69 ac lot Est $150k · at est.

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

Listing remarks MLS

Welcome to this beautifully refreshed 2 bedroom, 2 bath ranch townhome where comfort, style, and convenience blend seamlessly. From the moment you walk through the door, you'll appreciate the fresh updates. Designed with an easy flowing ranch layout, this townhome offers effortless single-level living and low maintenance lifestyle ideal for anyone looking for comfort without the hassle. The location is the perfect finishing touch. Conveniently situated just 3 blocks away from the McDonough Square, minutes from shopping, dining, and entertainment, you'll enjoy quick access to everything you need for everyday living and leisure.

Key facts

  • 2 parking spots
  • Built 1986
  • Listed 30 days

Property features AI

Finance

  • Other: Directions: Take I-20 East toward Augusta, exit 82 for GA-20/West Ave toward Conyers, turn right onto GA-20/West Ave, then left onto Flat Shoals Rd SE, right into Huntington Creek subdivision (Fox Chase area), follow through to Fox Chase Court SE; County: Rockdale, GA
  • HOA & community: Homeowners association present

Exterior

  • Parking: Parking pad for 2 vehicles
  • Utilities: Public water; Public sewer; 220 volt electric service; Cable available; Electricity available; Natural gas available; Phone available; Sewer available; Water available
  • Home design: One-level home; Resale property; Fee simple ownership; Composition roof; Slab foundation; Dock: other
  • Construction: Construction materials: other
  • Exterior features: Patio; Other exterior features; Waterfrontage length: 0

Interior

  • Kitchen: Dishwasher; Refrigerator; Kitchen with other built-in features
  • Bedrooms: Master bedroom on the main level; Two main-level bedrooms
  • Flooring: Ceramic tile; Other flooring
  • Bathrooms: Two full bathrooms (both on the main level); Master bathroom with additional features
  • Heating & cooling: Central heating (forced air) with natural gas; Other heating features; Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Disappearing attic stairs; One fireplace in the living room; 1 common wall (attached); Attic space
  • Laundry & utility: Laundry in common area

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 townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $24 ($293/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $150k).
  • Recommended offer: $147k (1.5% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 4.4% in Conyers — 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 67/100 on livability (#167 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities D, commute F.
  • Rockdale County (suburban): math 14% / reading 29% proficiency, ranked #136 of 174 in GA (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Flat Shoals Elementary School (math 17% / reading 32%, grade F, #753 of 1,228 statewide, top 64%, 578 students, 70% FRL); Memorial Middle School (math 12% / reading 34%, grade F, #321 of 470 statewide, top 69%, 771 students, 79% FRL); Salem High School (math 2% / reading 15%, grade F, #375 of 424 statewide, top 88%, 1,120 students, 71% FRL).
  • Market conditions: Rents soft (-1.3%/yr); 377 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 483 units permitted in Rockdale County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Rockdale County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $70k; list at $150k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,257 (1.5% below list)

Questions for the listing agent

  1. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  6. 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.
  7. 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.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.00%
Cap rate
6.49%
Cash-on-cash
0.70%
DSCR
1.03
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$149,544
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1693 Hunting Creek Dr SE 0.17mi 2/2.5 1,074 (-4%) 9mo $176,000 $164 76
1684 Hunting Creek Dr SE 0.21mi 2/2.5 1,044 (-6%) 3mo $140,000 $134 75
1696 Winchester Way SE 0.17mi 2/2.5 1,080 (-3%) 15mo $142,000 $131 73
1665 SE Winchester Way 0.23mi 2/2.5 1,008 (-10%) 1mo $105,000 $104 70
1696 Hunting Creek Dr SE 0.19mi 2/2.5 1,044 (-6%) 11mo $143,000 $137 69
1685 Hunting Creek Dr SE 0.19mi 2/2.5 1,000 (-10%) 5mo $103,000 $103 68
1691 Winchester Way SE 0.17mi 2/2.5 1,080 (-3%) 23mo $168,000 $156 66
669 Hunting Creek Ln SE 0.13mi 2/2.5 1,224 (+10%) 13mo $149,900 $122 65
1678 Winchester Way SE 0.21mi 2/2.5 1,008 (-10%) 8mo $135,975 $135 65

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-19.0%
Equity multiple
0.36×
Total profit
$-26,957
Equity at exit
$22,291
10-year hold
IRR
-20.4%
Equity multiple
0.09×
Total profit
$-38,021
Equity at exit
$12,926

Cash invested: $41,860 (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 30013

Home prices YoY
-29.5%
Rents YoY
-1.3%
Active inventory
377
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,497 high interval (Pro) →
Mortgage (P&I)
$784
Tax from tax record
$312 /mo · $3,744/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$314
Net cashflow
$24

Break-even live

Break-even rent $1,466
Max offer price $149,500
Occupancy floor 93%

Sensitivity live

Price -10% $109 -5% $67 +0% $24 +5% $-18 +10% $-60
Rent -10% $-94 -5% $-35 +0% $24 +5% $84 +10% $143
Rate -1.0pp $100 -0.5pp $62 base $24 +0.5pp $-14 +1.0pp $-54

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
$37,375
Closing costs
$4,485
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1681 Winchester Way SE Conyers, GA 2.0 2.5 1008 $1,495 $1.48 1d 1 0.18mi
1681 Winchester Way SE Conyers, GA 2.0 2.5 1008 $1,495 $1.48 21d 1 0.18mi
1825 Parker Rd SE Conyers, GA 1.0–3.0 1.0–2.0 1111 $1,623 $1.46 1d 18 0.88mi
1669 Iris Dr SE Conyers, GA 1.0–2.0 1.0–2.0 888 $1,235 $1.39 0d 15 0.88mi
2365 Highway 20 SE Conyers, GA 1.0–2.0 1.0–2.0 984 $1,640 $1.67 0d 8 1.10mi
1200 Peaks Lndg SE Conyers, GA 1.0–3.0 1.0–2.0 1063 $1,418 $1.33 5d 16 1.24mi
1076 S Main St NE Conyers, GA 1.0–3.0 1.0–2.0 945 $1,320 $1.40 6d 14 1.33mi

Listing history 20 events

  1. 2026-06-21
    days on market $149,500 Active 30 DOM
  2. 2026-06-18
    days on market $149,500 Active 27 DOM
  3. 2026-06-17
    days on market $149,500 Active 26 DOM
  4. 2026-06-16
    days on market $149,500 Active 25 DOM
  5. 2026-06-15
    pricedays on market $149,500 Active 24 DOM
  6. 2026-06-13
    days on market $155,000 Active 22 DOM
    Show marketing remark (634 chars)

    Welcome to this beautifully refreshed 2 bedroom, 2 bath ranch townhome where comfort, style, and convenience blend seamlessly. From the moment you walk through the door, you'll appreciate the fresh updates. Designed with an easy flowing ranch layout, this townhome offers effortless single-level living and low maintenance lifestyle ideal for anyone looking for comfort without the hassle. The location is the perfect finishing touch. Conveniently situated just 3 blocks away from the McDonough Square, minutes from shopping, dining, and entertainment, you'll enjoy quick access to everything you need for everyday living and leisure.

  7. 2026-06-09
    days on market $155,000 Active 18 DOM
  8. 2026-06-08
    days on market $155,000 Active 17 DOM
  9. 2026-06-07
    days on market $155,000 Active 16 DOM
  10. 2026-06-04
    days on market $155,000 Active 13 DOM
  11. 2026-06-03
    days on market $155,000 Active 12 DOM
  12. 2026-06-02
    days on market $155,000 Active 11 DOM
  13. 2026-06-01
    days on market $155,000 Active 10 DOM
  14. 2026-05-31
    days on market $155,000 Active 9 DOM
  15. 2026-05-14
    listed $155,000 New
    Show marketing remark (634 chars)

    Welcome to this beautifully refreshed 2 bedroom, 2 bath ranch townhome where comfort, style, and convenience blend seamlessly. From the moment you walk through the door, you'll appreciate the fresh updates. Designed with an easy flowing ranch layout, this townhome offers effortless single-level living and low maintenance lifestyle ideal for anyone looking for comfort without the hassle. The location is the perfect finishing touch. Conveniently situated just 3 blocks away from the McDonough Square, minutes from shopping, dining, and entertainment, you'll enjoy quick access to everything you need for everyday living and leisure.

  16. 2026-05-14
    listed $155,000 Active 600-char remark
    Show marketing remark (634 chars)

    Welcome to this beautifully refreshed 2 bedroom, 2 bath ranch townhome where comfort, style, and convenience blend seamlessly. From the moment you walk through the door, you'll appreciate the fresh updates. Designed with an easy flowing ranch layout, this townhome offers effortless single-level living and low maintenance lifestyle ideal for anyone looking for comfort without the hassle. The location is the perfect finishing touch. Conveniently situated just 3 blocks away from the McDonough Square, minutes from shopping, dining, and entertainment, you'll enjoy quick access to everything you need for everyday living and leisure.

  17. 2008-02-21
    soldstatus $69,900
  18. 2003-09-12
    soldstatus $75,800
  19. 2001-07-31
    soldstatus $75,000
  20. 1986-09-29
    soldstatus $56,000

ⓘ 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
$3,744 · $312/mo
Projected year-2 tax
$3,744 · $312/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 ≥105°F today · 18 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
$17,966
− Mortgage interest
−$8,374
− Property taxes
−$3,744
− Insurance
−$748
− Repairs & maintenance
−$1,437
− Management
−$1,437
− Depreciation
−$4,349
Taxable loss
−$2,124
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$510
After-tax cash flow
$803/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
Rockdale County
NCES district ID
1304410
Math proficiency
14% ▼ -17.00%
Reading proficiency
29% ▼ -11.00%
Median HH income
$53,325
Composite
19.42/100
National rank
#8776
State rank
#136 of 174 in GA

Livability — Conyers

Score
67/100
State rank
#167
US rank
#10533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Conyers, GA
County
Rockdale County · 96,534 people
City population
96,534
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
28,297
Household income
$74,691
Rent vs Own
36.5% rent · 63.5% own
Severe rent burden
1197.0

Population outlook (Rockdale County) Hauer SSP2

Today (2025)
99,145 people
By 2030
104,558 · +5.5%
By 2040
116,100 · +17.1%
By 2050
127,827 · +28.9%
By 2075
159,113 · +60.5%
By 2100
181,178 · +82.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (70%)
Race & ethnicity
Black 70% White 17% Two or more races 6% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 1% Lithuanian 1% Slovak 1%
Foreign-born
11% · Canada, Vietnam, China
Languages at home
92% English-only · Spanish 3% Vietnamese 1% Other Indo-European 1%

Political lean MEDSL · Rockdale

2024 margin
Solid D (+47.5) · D 73.4% · R 25.9%
2008→2024 swing
+37.9pp toward D · 2008: 9.6pp · 2024: 47.5pp
All cycles
2024: D+47.5 2020: D+40.8 2016: D+25.9 2012: D+16.4 2008: D+9.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.27%
Current HPI
192.1705
Rent YoY
▼ -1.33%
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

+167.0% since first listed
8 events — show timeline
  • 2026-06-15 Price Changed $149,500 FMLS
  • 2026-06-13 Price Changed $149,500 GAMLS
  • 2026-05-14 Listed $155,000 FMLS
  • 2026-05-14 Listed $155,000 GAMLS
  • 2008-02-21 Sold (Public Records) $69,900 Public Records
  • 2003-09-12 Sold (Public Records) $75,800 Public Records
  • 2001-07-31 Sold (Public Records) $75,000 Public Records
  • 1986-09-29 Sold (Public Records) $56,000 Public Records

Property tax history

+7.3%/yr

Latest (2025): $3,744 · +11.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…