CashFlowRE
Sign in Sign up
3132 North Ave
C- Composite 50.08
Why this score? — see what drove the C- 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 +13.0/15.0
  • Cash flow +11.0/30.0
  • Appreciation +10.0/10.0
  • Livability +4.0/5.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • 1% rule +1.8/10.0

$309,900

3132 North Ave · Scottdale, GA 30079
3 bd · 2.0 ba · 1,418 sqft · SingleFamily public records · 209 Days on market
Built 1953 0.45 ac lot $219/sqft · 19% below area Est $353k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

Key facts

  • New shaker cabinets
  • New hvac
  • Stunning wood floors

Tags

NEW ROOFNEW HVACFRESH INTERIOR PAINTNEW LIGHT FIXTURESSTUNNING WOOD FLOORSNEW SHAKER CABINETS

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 $310k.

Deal economics

  • At list price, monthly cash flow is $-132 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $287k (7.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (31.6% below list).
  • Recommended offer: $212k (31.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.3% in Scottdale — 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 79/100 on livability (#18 in GA, #2,327 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, crime A-; Watch: amenities F, health & safety F.
  • 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.
  • Market conditions: 70 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $33k of equity ($2k loan paydown + $31k appreciation (10.0% local appreciation)).
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$53k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 209 days — a 12% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 12y ago; this cycle's ask has dropped $40k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $260k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $212,021 (31.6% 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 209 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1953 — 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. 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
0.68%
Cap rate
5.78%
Cash-on-cash
-1.83%
DSCR
0.92
GRM
12.2

CMA / ARV

ARV (median comp)
$353,350
List price
$309,900
Delta
-12.30%
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
801 Verona Dr 0.25mi 3/2.0 1,440 (+2%) 1mo $350,000 $243 84
3025 Valley Cir 0.26mi 3/2.5 1,401 (-1%) 3mo $424,470 $303 81
840 Vista Way 0.20mi 3/2.0 1,314 (-7%) 1mo $435,000 $331 78
811 Cinderella Way 0.48mi 3/2.0 1,431 (+1%) 3mo $385,000 $269 74
877 Mclendon Dr 0.18mi 3/2.0 1,304 (-8%) 8mo $292,000 $224 72
3634 E Ponce De Leon Ave 0.21mi 3/2.5 1,536 (+8%) 6mo $349,900 $228 69
3027 Judylyn Dr 0.36mi 3/1.5 1,321 (-7%) 2mo $300,000 $227 68
796 Cinderella Way 0.47mi 3/1.5 1,431 (+1%) 9mo $276,000 $193 67
2976 Lowrance Dr 0.39mi 3/2.0 1,300 (-8%) 10mo $449,000 $345 60
2855 Hollywood Dr 0.66mi 3/2.0 1,480 (+4%) 4mo $450,000 $304 59
2840 Fantasy Ln 0.52mi 3/2.0 1,560 (+10%) 7mo $390,000 $250 54
2889 Concord Dr 0.69mi 3/1.5 1,614 (+14%) 9mo $385,000 $239 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.85×
Total profit
$160,197
Equity at exit
$279,182
10-year hold
IRR
20.5%
Equity multiple
6.51×
Total profit
$478,022
Equity at exit
$602,068

Cash invested: $86,772 (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 30079

Home prices YoY
7.0%
Active inventory
70
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$2,120 high interval (Pro) →
Mortgage (P&I)
$1,625
Tax from tax record
$53 /mo · $633/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$-132

Break-even live

Break-even rent $2,287
Max offer price $286,577
Occupancy floor

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
$77,475
Closing costs
$9,297
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
721 Ford Pl Unit A Scottdale, GA 2.0 1.0 896 $1,450 $1.62 5d 1 0.22mi
777 Valleybrook Xing Decatur, GA 1.0–2.0 1.0–2.0 1019 $1,499 $1.47 43d 1 0.24mi
788 Angora Aly Scottdale, GA 3.0 3.5 1622 $2,850 $1.76 2d 1 0.30mi
1039 Verdi Way Clarkston, GA 3.0 1.5 1053 $1,995 $1.89 5d 1 0.52mi
3324 Valley Brook Pl Decatur, GA 2.0 1.0–2.0 1002 $1,368 $1.36 20d 5 0.56mi
3073 Cedar Creek Pkwy Decatur, GA 1.0–3.0 1.0–2.0 1050 $1,641 $1.56 3d 49 0.63mi
3145 Misty Creek Dr Decatur, GA 1.0–2.0 1.0–2.0 990 $1,725 $1.74 3d 8 0.68mi
2894 Concord Dr Decatur, GA 3.0 2.0 1750 $4,349 $2.49 43d 1 0.73mi
774 Northern Ave Unit A14 Clarkston, GA 2.0 2.0 1100 $1,250 $1.14 43d 1 0.76mi
2801 Arborcrest Dr Decatur, GA 3.0 2.5 1642 $2,800 $1.71 5d 1 0.77mi
3548 Lantern View Ln Scottdale, GA 3.0 2.5 1500 $2,000 $1.33 43d 1 0.81mi
524 Warren Ave Scottdale, GA 2.0 3.5 1248 $1,500 $1.20 12d 1 0.83mi
3071 Francine Dr Decatur, GA 3.0 2.0 1190 $2,300 $1.93 24d 1 0.89mi
100 Paces Park Dr Decatur, GA 1.0–3.0 1.0–2.0 1084 $2,299 $2.12 2d 20 0.90mi
1015 Casa Dr Clarkston, GA 4.0 2.0 1844 $1,950 $1.06 24d 1 0.90mi
427 Third Ave Scottdale, GA 3.0 2.0 1350 $4,500 $3.33 1d 1 0.91mi
645 Dekalb Industrial Way Decatur, GA 1.0–2.0 1.0–2.0 1002 $2,188 $2.18 22d 8 0.99mi
1211 Robinwood Rd Decatur, GA 2.0 1.0 1053 $1,850 $1.76 43d 1 1.01mi
3545 Orchard St Clarkston, GA 3.0 1.0 1232 $1,650 $1.34 17d 1 1.03mi
3499 Creekview Pl Scottdale, GA 2.0 1.5 1250 $1,150 $0.92 5d 1 1.04mi
965 Smith St Clarkston, GA 2.0 1.0 1542 $1,500 $0.97 43d 1 1.07mi
3517 Creekview Pl Scottdale, GA 2.0 1.5 1250 $1,150 $0.92 43d 1 1.07mi
2340 Lawrenceville Hwy Decatur, GA 2.0 1.0 1000 $1,400 $1.40 43d 1 1.08mi
3519 W Hill St Clarkston, GA 2.0 1.0–1.5 857 $1,299 $1.51 5d 1 1.09mi
3085 Piper Dr Decatur, GA 3.0 2.0 1845 $2,421 $1.31 43d 1 1.10mi
4107 Stratford Cmns Decatur, GA 2.0 2.0 1262 $2,349 $1.86 3d 1 1.11mi
437 Creekview Ct Scottdale, GA 2.0 2.5 1400 $1,195 $0.85 24d 1 1.11mi
792 Jolly Ave S Clarkston, GA 1.0–2.0 1.0–2.0 947 $1,100 $1.16 5d 12 1.11mi
2676 Milscott Dr Decatur, GA 3.0 1.0–2.0 949 $2,070 $2.18 1d 7 1.14mi
2600 Milscott Dr Decatur, GA 3.0 1.0–2.0 1087 $3,383 $3.11 2d 30 1.20mi
2657 Harrington Dr Decatur, GA 3.0 2.0 1207 $2,400 $1.99 43d 1 1.20mi
2394 Lawrenceville Hwy Unit K Decatur, GA 3.0 2.0 1334 $1,900 $1.42 18d 1 1.24mi
1086 Montreal Rd Clarkston, GA 2.0 1.5–2.0 1252 $1,318 $1.05 10d 10 1.25mi
1000 Montreal Rd Clarkston, GA 1.0–3.0 1.0–2.5 1250 $1,340 $1.07 2d 19 1.25mi
417 Ridge Creek Dr Clarkston, GA 2.0 2.0 1239 $1,399 $1.13 24d 1 1.27mi
2501 Lawrenceville Hwy Decatur, GA 1.0–2.0 1.0–1.5 875 $1,328 $1.52 1d 2 1.28mi
1605 Church St Decatur, GA 3.0 1.0–2.0 1077 $2,220 $2.06 1d 25 1.30mi
1712 Scott Blvd Decatur, GA 3.0 2.5–3.5 1766 $3,038 $1.72 2d 6 1.31mi
2588 Decatur Village Dr Decatur, GA 1.0–2.0 1.0–2.0 964 $2,347 $2.43 2d 24 1.35mi
10 Rimington Ln Decatur, GA 1.0–3.0 1.0–2.0 1066 $1,970 $1.85 1d 13 1.44mi

Listing history 50 events

  1. 2026-04-27
    price $309,900 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  2. 2026-04-27
    price $309,900 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  3. 2026-03-26
    status Back On Market 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  4. 2026-03-26
    status Active 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  5. 2026-03-20
    status Under Contract 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  6. 2026-03-20
    status Pending 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  7. 2026-03-12
    status Back On Market 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  8. 2026-03-12
    status Active 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  9. 2026-03-11
    status Pending 551-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  10. 2026-03-11
    status Under Contract 548-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  11. 2026-03-08
    status Active 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  12. 2026-03-02
    status Pending 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  13. 2026-02-25
    price $319,900 551-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  14. 2026-02-25
    price $319,900 548-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  15. 2026-02-21
    price $329,900 551-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  16. 2026-02-21
    price $329,900 548-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  17. 2026-02-19
    price $329,000 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  18. 2026-02-19
    price $329,000 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  19. 2026-01-14
    price $339,000 551-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  20. 2026-01-14
    price $339,000 548-char remark
    Show marketing remark (548 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  21. 2025-11-18
    price $339,900 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  22. 2025-11-18
    price $339,900 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  23. 2025-11-06
    price $344,900 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  24. 2025-11-06
    price $344,900 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  25. 2025-10-17
    listed $349,900 New 548-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  26. 2025-10-17
    listed $349,900 Active 551-char remark
    Show marketing remark (551 chars)

    Beautifully renovated single-story 3-bedroom, 2-bath home featuring a NEW roof and new HVAC for peace of mind. Inside, enjoy fresh interior paint, new light fixtures, and stunning wood floors-installed, sanded, and finished to perfection. The kitchen shines with new shaker cabinets, quartz countertops, subway tile backsplash, and a stainless steel appliance package including range, microwave, and dishwasher. Bathrooms have been refreshed, with vinyl flooring in wet areas completing this move-in-ready home filled with modern style and comfort.

  27. 2025-10-16
    historical
  28. 2025-10-15
    historical
  29. 2025-10-01
    price $349,900
  30. 2025-10-01
    price $349,900
  31. 2025-09-09
    price $359,900
  32. 2025-09-09
    price $359,900
  33. 2025-08-14
    listed $369,900 Active
  34. 2025-08-14
    listed $369,900 New
  35. 2025-06-10
    soldstatus $260,000
  36. 2025-06-06
    soldstatus $200,000
  37. 2014-06-25
    price $88,900
  38. 2014-06-12
    price $88,900
  39. 2014-06-12
    historical
  40. 2014-06-10
    soldstatus $88,900
  41. 2014-06-06
    soldstatus $88,900 Sold
  42. 2014-06-06
    soldstatus $88,900 Sold
  43. 2014-06-06
    price $89,900
  44. 2014-04-03
    status Pending
  45. 2014-04-03
    status Under Contract
  46. 2014-04-03
    price $89,900
  47. 2014-03-31
    status Active
  48. 2014-03-22
    status Back On Market
  49. 2014-03-14
    status Pending
  50. 2014-03-13
    status Under Contract

ⓘ 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
$633 · $53/mo
Projected year-2 tax
$2,851 · $238/mo
Expected delta
+$2,218/yr (+$185/mo · 350.6%)

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$25,443
− Mortgage interest
−$17,359
− Property taxes
−$633
− Insurance
−$1,550
− Repairs & maintenance
−$2,035
− Management
−$2,035
− Depreciation
−$9,015
Taxable loss
−$7,185
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,724
After-tax cash flow
$140/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 — Scottdale

Score
79/100
State rank
#18
US rank
#2327

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Scottdale, GA
County
Dekalb County · 782,738 people
City population
4,831
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
4,831
Household income
$82,500
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
353.0

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
Highly diverse neighborhood (Simpson 0.74)
Race & ethnicity
Black 40% White 22% Two or more races 19% Hispanic / Latino 17% Asian 16%
Hispanic origin (detail)
Common ancestry
Romanian 3% Scotch-Irish 3% Slovak 3%
Foreign-born
17% · Canada, South Korea, Vietnam
Languages at home
78% English-only · Other Indo-European 14% Spanish 2% French/Haitian/Cajun 1%

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
▲ 23.96%
Current HPI
368.6558
Rent YoY
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

+785.4% since first listed
53 events — show timeline
  • 2026-04-27 Price Changed $309,900 GAMLS
  • 2026-04-27 Price Changed $309,900 FMLS
  • 2026-03-26 Relisted GAMLS
  • 2026-03-26 Relisted FMLS
  • 2026-03-20 Pending GAMLS
  • 2026-03-20 Pending FMLS
  • 2026-03-12 Relisted GAMLS
  • 2026-03-12 Relisted FMLS
  • 2026-03-11 Pending FMLS
  • 2026-03-11 Pending GAMLS
  • 2026-03-08 Relisted FMLS
  • 2026-03-02 Pending FMLS
  • 2026-02-25 Price Changed $319,900 FMLS
  • 2026-02-25 Price Changed $319,900 GAMLS
  • 2026-02-21 Price Changed $329,900 FMLS
  • 2026-02-21 Price Changed $329,900 GAMLS
  • 2026-02-19 Price Changed $329,000 GAMLS
  • 2026-02-19 Price Changed $329,000 FMLS
  • 2026-01-14 Price Changed $339,000 FMLS
  • 2026-01-14 Price Changed $339,000 GAMLS
  • 2025-11-18 Price Changed $339,900 GAMLS
  • 2025-11-18 Price Changed $339,900 FMLS
  • 2025-11-06 Price Changed $344,900 GAMLS
  • 2025-11-06 Price Changed $344,900 FMLS
  • 2025-10-17 Listed $349,900 FMLS
  • 2025-10-17 Listed $349,900 GAMLS
  • 2025-10-16 Listing Removed FMLS
  • 2025-10-15 Listing Removed GAMLS
  • 2025-10-01 Price Changed $349,900 GAMLS
  • 2025-10-01 Price Changed $349,900 FMLS
  • 2025-09-09 Price Changed $359,900 GAMLS
  • 2025-09-09 Price Changed $359,900 FMLS
  • 2025-08-14 Listed $369,900 GAMLS
  • 2025-08-14 Listed $369,900 FMLS
  • 2025-06-10 Sold (Public Records) $260,000 Public Records
  • 2025-06-06 Sold (Public Records) $200,000 Public Records
  • 2014-06-25 Price Changed $88,900 GAMLS
  • 2014-06-12 Price Changed $88,900 FMLS
  • 2014-06-12 Listing Removed FMLS
  • 2014-06-10 Sold (Public Records) $88,900 Public Records
  • 2014-06-06 Sold (MLS) $88,900 GAMLS
  • 2014-06-06 Price Changed $89,900 FMLS
  • 2014-06-06 Sold (MLS) $88,900 FMLS
  • 2014-04-03 Pending FMLS
  • 2014-04-03 Pending GAMLS
  • 2014-04-03 Price Changed $89,900 GAMLS
  • 2014-03-31 Relisted FMLS
  • 2014-03-22 Relisted GAMLS
  • 2014-03-14 Pending FMLS
  • 2014-03-13 Pending GAMLS
  • 2014-01-31 Listed $89,900 GAMLS
  • 2014-01-31 Listed $89,900 FMLS
  • 1981-03-21 Sold (Public Records) $35,000 Public Records

Property tax history

-4.2%/yr

Latest (2025): $633 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…