390 17th St NW #5008 · Atlanta, GA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +15.0/15.0
- Appreciation +5.6/10.0
- 1% rule +4.4/10.0
- Livability +4.2/5.0
- Cash flow +3.9/30.0
- Rent growth +2.8/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- DSCR +0.0/10.0
$210,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
LARGE & Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
Key facts
- Lounge area
- Granite countertops
- Dog walk
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 1-bed/1.0-bath condo listed at $210k.
Deal economics
- At list price, monthly cash flow is $-594 ($-7k/yr) — negative.
- To cash-flow at today's rent, offer at most $105k (50.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (5.7% below list).
- Recommended offer: $105k (50.0% below list) — sets the bar for cash-flow.
Location & tenants
- Location reads 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+1.2%/yr); 110 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.3% local appreciation)).
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 411 days — a 12% lower offer ($185k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 5y ago; this cycle's ask has dropped $50k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: HOA is 31% of rent.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 411 days. Have you received any prior offers? Is the seller open to a 50% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 0.94% ✗
- Cap rate
- 2.90%
- Cash-on-cash
- -12.13%
- DSCR
- 0.46
- GRM
- 8.8
CMA / ARV
- ARV (median comp)
- $279,485
- List price
- $210,000
- Delta
- -24.86%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
1.27% appreciation · 1.23% rent growth · sell at horizon
- IRR
- -11.4%
- Equity multiple
- 0.42×
- Total profit
- $-34,102
- Equity at exit
- $74,684
- IRR
- -6.5%
- Equity multiple
- 0.20×
- Total profit
- $-47,323
- Equity at exit
- $101,606
Cash invested: $58,800 (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 30363
- Home prices YoY
- 0.7%
- Rents YoY
- 1.2%
- Active inventory
- 110
- Price-to-rent
- 8.8×
Monthly cashflow live
- Estimated rent
- $1,981 high interval (Pro) →
- Mortgage (P&I)
- −$1,101
- Tax from tax record
- −$349 /mo · $4,194/yr
- Insurance
- −$88
- HOA
- −$621
- Vacancy / Maint / Mgmt
- −$416
- Net cashflow
- $-594
Break-even live
Sensitivity live
| Price | -10% $-475 | -5% $-535 | +0% $-594 | +5% $-654 | +10% $-713 |
|---|---|---|---|---|---|
| Rent | -10% $-751 | -5% $-672 | +0% $-594 | +5% $-516 | +10% $-438 |
| Rate | -1.0pp $-488 | -0.5pp $-541 | base $-594 | +0.5pp $-649 | +1.0pp $-704 |
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
- $52,500
- Closing costs
- $6,300
- 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 |
|---|---|---|---|---|---|---|---|---|
| 390 17th St NW #5062 Atlanta, GA | 2.0 | 2.0 | 1115 | $2,300 | $2.06 | 0d | 1 | 0.04mi |
| 401 16th St NW Unit 1357A Atlanta, GA | 1.0 | 1.0 | 750 | $2,000 | $2.67 | 25d | 1 | 0.08mi |
| 400 17th St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1206 | $1,650 | $1.37 | 14d | 2 | 0.10mi |
| 400 17th St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1206 | $1,250 | $1.04 | 25d | 3 | 0.10mi |
| 1220 Mecaslin St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 846 | $1,647 | $1.95 | 0d | 14 | 0.11mi |
| 401 17th St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 971 | $1,504 | $1.55 | 16d | 42 | 0.15mi |
| 464 Bishop St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 990 | $1,395 | $1.41 | 21d | 14 | 0.22mi |
| 455 14th St NW Atlanta, GA | 3.0 | 1.0–2.0 | 995 | $2,110 | $2.12 | 0d | 20 | 0.23mi |
| 1189 Atlantic Dr NW Atlanta, GA | 2.0 | 1.0 | 1001 | $2,395 | $2.39 | 20d | 1 | 0.24mi |
| 400 Bishop St NW Atlanta, GA | 3.0 | 1.0–3.0 | 1122 | $2,673 | $2.38 | 0d | 50 | 0.24mi |
| 265 18th St NW Atlanta, GA | 1.0–2.0 | 1.5–2.0 | 1107 | $1,850 | $1.67 | 5d | 2 | 0.27mi |
| 470 16th St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 942 | $1,585 | $1.68 | 0d | 14 | 0.32mi |
| 232 19th St NW Atlanta, GA | 1.0–2.0 | 1.5–2.0 | 1336 | $2,500 | $1.87 | 0d | 4 | 0.33mi |
| 507 Bishop St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 963 | $1,537 | $1.60 | 0d | 22 | 0.35mi |
| 10 Tower St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1014 | $3,512 | $3.46 | 0d | 193 | 0.37mi |
| 300 Deering Rd NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 825 | $1,232 | $1.49 | 0d | 8 | 0.43mi |
| 1066 McMillan St NW Atlanta, GA | 2.0 | 1.0 | 900 | $1,650 | $1.83 | 16d | 1 | 0.49mi |
| 1270 Spring St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 987 | $1,683 | $1.71 | 0d | 16 | 0.58mi |
| 469 10th St NW Apt 3 Atlanta, GA | 2.0 | 1.0 | 900 | $1,950 | $2.17 | 13d | 1 | 0.59mi |
| 500 Northside Cir NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 962 | $1,175 | $1.22 | 0d | 20 | 0.60mi |
| 1301 Spring St NW Atlanta, GA | 2.0 | 1.0–2.0 | 939 | $3,112 | $3.31 | 0d | 37 | 0.63mi |
| 1011 Northside Dr NW Atlanta, GA | 2.0–4.0 | 2.0–4.0 | 1050 | $1,099 | $1.05 | 18d | 11 | 0.64mi |
| 1280 W Peachtree St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 826 | $1,800 | $2.18 | 25d | 2 | 0.66mi |
| 1140 Spring St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1037 | $3,205 | $3.09 | 0d | 19 | 0.66mi |
| 2 Interlock Ave NW Atlanta, GA | 3.0 | 1.0–2.0 | 1081 | $1,971 | $1.82 | 0d | 17 | 0.66mi |
| 1240 W Peachtree St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1101 | $3,454 | $3.14 | 0d | 23 | 0.66mi |
| 1405 Spring St NW Atlanta, GA | 3.0 | 1.0–2.0 | 920 | $3,366 | $3.66 | 3d | 41 | 0.68mi |
| 691 14th St NW Atlanta, GA | 2.0 | 1.0–2.0 | 918 | $1,556 | $1.69 | 0d | 12 | 0.69mi |
| 1230 W Peachtree St NW Atlanta, GA | 3.0 | 1.0–2.0 | 1066 | $3,088 | $2.90 | 2d | 51 | 0.69mi |
| 1400 W Peachtree St NW Atlanta, GA | 2.0 | 1.0–2.0 | 910 | $2,492 | $2.74 | 0d | 35 | 0.71mi |
| 1400 W Peachtree St NE Unit 813 Atlanta, GA | 1.0 | 1.0 | 652 | $1,986 | $3.05 | 16d | 1 | 0.72mi |
| 660 11th St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1001 | $3,801 | $3.80 | 0d | 96 | 0.72mi |
| 23 Standish Ave NW Unit 1226673P Atlanta, GA | 1.0–2.0 | 1.0 | 747 | $3,284 | $4.39 | 0d | 2 | 0.72mi |
| 22 14th St NW Atlanta, GA | 3.0 | 1.0–2.0 | 1039 | $2,522 | $2.43 | 0d | 31 | 0.74mi |
| 1000 Northside Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1081 | $1,377 | $1.27 | 0d | 61 | 0.75mi |
| 1660 Peachtree St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1022 | $1,345 | $1.32 | 0d | 17 | 0.76mi |
| 1163 W Peachtree St NE Atlanta, GA | 2.0 | 1.0–2.0 | 1013 | $2,780 | $2.74 | 0d | 46 | 0.77mi |
| 1382 Peachtree St NE Atlanta, GA | 3.0 | 1.0–2.0 | 919 | $2,719 | $2.96 | 0d | 27 | 0.77mi |
| 1163 W Peachtree St NW Atlanta, GA | — | 1.0 | 628 | $1,871 | $2.98 | 4d | 1 | 0.78mi |
| 1100 Howell Mill Rd NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1085 | $1,895 | $1.75 | 20d | 1 | 0.79mi |
HOA detail condo
- Monthly dues
- $621 · $7,452/yr
- Likely covers
- poolgymsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 27 events
-
2026-06-21days on market $210,000 Active 411 DOM
-
2026-06-18days on market $210,000 Active 408 DOM
-
2026-06-17days on market $210,000 Active 407 DOM
-
2026-06-16days on market $210,000 Active 406 DOM
-
2026-06-15days on market $210,000 Active 405 DOM
-
2026-06-13days on market $210,000 Active 403 DOM
-
2026-06-13days on market $210,000 Active 402 DOM
-
2026-06-09days on market $210,000 Active 399 DOM
-
2026-06-08days on market $210,000 Active 398 DOM
-
2026-06-07days on market $210,000 Active 397 DOM
-
2026-06-04days on market $210,000 Active 394 DOM
-
2026-06-03days on market $210,000 Active 393 DOM
-
2026-06-02days on market $210,000 Active 392 DOM
-
2026-06-01days on market $210,000 Active 391 DOM
-
2026-05-31days on market $210,000 Active 390 DOM
-
2025-12-31price $210,000 607-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-12-31price $210,000 606-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-10-09status Back On Market 607-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-10-09status Active 606-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-10-08historical 607-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-10-08historical 606-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-07-13price $239,900 607-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-07-13price $239,900 606-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-05-05$259,900 New 607-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2025-05-05$259,900 Active 606-char remark
Show marketing remark (606 chars)
LARGE& Clean 1 Bedroom Condo With SEPARATE OFFICE/STUDY in Element Building. New Floors, New Paint, Stainless Appliances including Refrigerator & Mounted Microwave, Granite Countertops and Breakfast Bar, Laminate Floors, Tiled Double-Vanity Bathroom w/-Granite Countertop, Separate Tub / Shower, Private Balcony w-Bedroom and Living Area Access Overlooking Pool Area, Community Fitness Center, Pool Grilling Area, Dog Walk, Lounge Area, Secure Gated Garage With A Dedicated Parking Space, Adjacent to Atlantic Station Arch / Millennium Gate Museum, Shopping, Restaurants, MARTA Access...Much More!!
-
2021-01-14historical
-
2021-01-13$1,600 New
ⓘ 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
- $4,194 · $349/mo
- Projected year-2 tax
- $4,194 · $349/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,774
- − Mortgage interest
- −$11,763
- − Property taxes
- −$4,194
- − Insurance
- −$1,050
- − Repairs & maintenance
- −$1,902
- − Management
- −$1,902
- − HOA
- −$7,452
- − Depreciation
- −$6,109
- Taxable loss
- −$10,598
- Est. tax savings @ 24.0%
- +$2,544
- After-tax cash flow
- $-4,586/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 3,523
- Household income
- $123,667
- Rent vs Own
- Severe rent burden
- 300.0
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
- Highly diverse neighborhood (Simpson 0.72)
- Race & ethnicity
- Black 36% White 34% Asian 16% Two or more races 9% Hispanic / Latino 7%
- Hispanic origin (detail)
- Mexican 5%
- Common ancestry
- Italian 10% Romanian 2% Scotch-Irish 1%
- Foreign-born
- 24% · China, Canada
- Languages at home
- 80% English-only · Chinese 6% Spanish 4% Other Indo-European 4%
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
- ▲ 1.27%
- Current HPI
- 177.6556
- Rent YoY
- ▲ 1.23%
- 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
+13025.0% since first listed12 events — show timeline
- 2025-12-31 Price Changed $210,000 GAMLS
- 2025-12-31 Price Changed $210,000 FMLS
- 2025-10-09 Relisted — GAMLS
- 2025-10-09 Relisted — FMLS
- 2025-10-08 Listing Removed — FMLS
- 2025-10-08 Listing Removed — GAMLS
- 2025-07-13 Price Changed $239,900 GAMLS
- 2025-07-13 Price Changed $239,900 FMLS
- 2025-05-05 Listed $259,900 FMLS
- 2025-05-05 Listed $259,900 GAMLS
- 2021-01-14 Listing Removed — GAMLS
- 2021-01-13 Listed $1,600 GAMLS
Property tax history
+0.0%/yrLatest (2025): $4,194 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…