120 Treeside Ter · Fayetteville, 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 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 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 +11.6/30.0
- ARV discount +7.3/15.0
- Schools +5.1/10.0
- Rent growth +3.6/5.0
- Livability +3.6/5.0
- DSCR +3.4/10.0
- Condition / age +2.5/5.0
- 1% rule +2.4/10.0
- Appreciation +0.0/10.0
$484,600
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
Key facts
- 7,840 sq ft lot
- Garage
- Built 2013
Property features AI
Finance
- Other: Subdivision: Villages at LaFayette Park; GPS-friendly directions provided
- HOA & community: Homeowners association with monthly fee; Association fee covers management and swimming; Initiation fee applies
Exterior
- Parking: Attached garage; Garage with kitchen-level access; Garage door opener; Side/rear entrance
- Utilities: Public water; Public sewer; Cable available; High-speed internet available; Sewer connected; Underground utilities
- Home design: Single-family house; Two levels; Residential resale
- Construction: Built in 2013; Concrete construction; Composition roof
- Exterior features: Level lot; Playground in community; Sidewalks; Street lights; Walkable to schools
Interior
- Kitchen: Dishwasher; Disposal; Microwave; Refrigerator; Stainless steel appliances
- Bedrooms: 5 bedrooms total; 2 bedrooms on the main level
- Flooring: Carpet; Vinyl
- Bathrooms: 3 full bathrooms; 2 bathrooms on the main level
- Heating & cooling: Central heating; Heat pump; Zoned heating; Central air conditioning; Ceiling fans; Electric cooling; Zoned cooling
- Interior features: Double vanities; Separate shower; Soaking tub; Tile baths; Walk-in closets; Family room; Foyer
- Laundry & utility: Washer and dryer included; Laundry located in the kitchen; Electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/4.0-bath single-family listed at $485k.
Deal economics
- At list price, monthly cash flow is $-153 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $457k (5.6% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $358k (26.2% below list).
- Recommended offer: $358k (26.2% below list) — sets the bar for 1% rule.
- Cap rate 5.9% vs local median 4.4% in Fayetteville — 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 71/100 on livability (#86 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+, employment B; Watch: amenities F, commute F.
- Fayette County (suburban): math 52% / reading 60% proficiency, ranked #7 of 174 in GA (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Spring Hill Elementary School (math 39% / reading 42%, grade F, #419 of 1,228 statewide, top 35%, 655 students, 63% FRL); Bennett'S Mill Middle School (math 24% / reading 51%, grade F, #162 of 470 statewide, top 35%, 891 students, 53% FRL) — zoned schools average 58% FRL vs 21% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 39% at this address vs 56% district-wide (-17 pts) — the specific schools serving this property underperform the Fayette County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising fast (+4.3%/yr); 372 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 323 units permitted in Fayette County in 2024 (0 in 5+ unit buildings).
- At $3,576/mo this rent would consume 48% of the median local household income ($90k/yr) (locally 634% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
- Fayette County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 43 days — a 3% lower offer ($470k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 10y 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 $308k; list at $485k implies a 57% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/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?
- It's been on market 43 days. Have you received any prior offers? Is the seller open to a 26% 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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 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
- 0.74% ✗
- Cap rate
- 5.91%
- Cash-on-cash
- -1.36%
- DSCR
- 0.94
- GRM
- 11.3
CMA / ARV
- ARV (median comp)
- $482,931
- List price
- $484,600
- Delta
- 0.35%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 155 Colonial Ct | 0.02mi | 5/3.0 | 2,789 (-4%) | 9mo | $427,000 | $153 | 82 |
| 210 Colonial Ct | 0.07mi | 4/3.5 (-1) | 2,766 (-4%) | 4mo | $495,000 | $179 | 79 |
| 155 Concord Ct | 0.08mi | 5/3.5 | 2,720 (-6%) | 13mo | $472,500 | $174 | 74 |
| 125 Linton Hall Holw | 0.10mi | 4/3.5 (-1) | 3,100 (+7%) | 7mo | $530,000 | $171 | 70 |
| 115 Linton Hall Holw | 0.12mi | 4/3.0 (-1) | 2,735 (-5%) | 22mo | $474,000 | $173 | 59 |
| 110 Sparrows Cv | 0.71mi | 4/3.5 (-1) | 2,892 (+0%) | 4mo | $494,700 | $171 | 56 |
| 106 Hickory Ave | 0.67mi | 5/3.0 | 2,906 (+1%) | 12mo | $444,900 | $153 | 54 |
| 175 Treeside Ter | 0.06mi | 5/2.5 | 2,526 (-13%) | 21mo | $480,000 | $190 | 52 |
| 640 Hood Ave | 0.48mi | 4/3.0 (-1) | 2,592 (-10%) | 2mo | $410,000 | $158 | 50 |
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 · 4.29% rent growth · sell at horizon
- IRR
- -17.3%
- Equity multiple
- 0.38×
- Total profit
- $-83,775
- Equity at exit
- $72,255
- IRR
- -7.4%
- Equity multiple
- 0.51×
- Total profit
- $-66,441
- Equity at exit
- $41,899
Cash invested: $135,688 (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 30214
- Rents YoY
- 4.3%
- Active inventory
- 372
- Price-to-rent
- 11.3×
Monthly cashflow live
- Estimated rent
- $3,576 high interval (Pro) →
- Mortgage (P&I)
- −$2,541
- Tax from tax record
- −$156 /mo · $1,872/yr
- Insurance
- −$202
- HOA
- −$79
- Vacancy / Maint / Mgmt
- −$751
- Net cashflow
- $-153
Break-even live
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
- $121,150
- Closing costs
- $14,538
- 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 5 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 200 Mary Lynn Ln Fayetteville, GA | 4.0 | 3.5 | 3473 | $5,800 | $1.67 | 44d | 1 | 0.82mi |
| 160 Miracle Ln Fayetteville, GA | 4.0 | 2.5 | 2464 | $2,499 | $1.01 | 44d | 1 | 0.92mi |
| 120 Tanglewood Dr Fayetteville, GA | 4.0 | 2.5 | 2208 | $2,645 | $1.20 | 5d | 1 | 1.02mi |
| 175 Rabbits Run Fayetteville, GA | 4.0 | 2.0 | 3033 | $2,606 | $0.86 | 24d | 1 | 1.16mi |
| 225 Heritage Lake Dr Fayetteville, GA | 6.0 | 4.0 | 3863 | $3,200 | $0.83 | 17d | 1 | 1.46mi |
HOA detail
- Monthly dues
- $79 · $948/yr
- Likely covers
- pool
Listing history 45 events
-
2026-06-18days on market $484,600 Active 43 DOM
-
2026-06-17days on market $484,600 Active 42 DOM
-
2026-06-16days on market $484,600 Active 41 DOM
-
2026-06-15days on market $484,600 Active 40 DOM
-
2026-06-13days on market $484,600 Active 38 DOM
-
2026-06-09days on market $484,600 Active 34 DOM
-
2026-06-08days on market $484,600 Active 33 DOM
-
2026-06-07days on market $484,600 Active 32 DOM
-
2026-06-04days on market $484,600 Active 29 DOM
-
2026-06-03days on market $484,600 Active 28 DOM
-
2026-06-02days on market $484,600 Active 27 DOM
-
2026-06-01days on market $484,600 Active 26 DOM
-
2026-05-31days on market $484,600 Active 25 DOM
-
2026-05-05$484,600 New 1401-char remark
-
2019-04-30soldstatus $308,000
-
2019-04-25soldstatus $308,000 Closed 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-04-25soldstatus $308,000 Sold
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-31status Under Contract
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-31status Pending 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-22price $308,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-22price $308,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-08price $313,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-03-07price $313,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-02-22price $314,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-02-21price $314,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-02-08price $315,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-02-07price $315,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-01-25price $316,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-01-24price $316,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-01-11price $317,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2019-01-10price $317,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-12-28price $318,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-12-27price $318,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-12-14price $319,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-12-13price $319,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-30price $320,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-29price $320,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-23price $323,000
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-22price $323,000 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-07$324,000 Active 382-char remark
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2018-11-07$324,000 New
Show marketing remark (382 chars)
Built in 2013, this Fayetteville two-story offers a covered front porch, an enclosed patio, and a two-car garage. Upgraded features include fresh interior paint throughout and new carpet in select rooms. Home is part of the Villages at Lafayette Park HOA and offers a clubhouse, community pool, and playground. Home comes with a 30-day buyback guarantee. Terms and conditions apply.
-
2016-09-07historical
-
2016-07-13$320,000 New
-
2016-07-08historical
-
2016-04-29$324,800 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
- $1,872 · $156/mo
- Projected year-2 tax
- $4,458 · $372/mo
- Expected delta
- +$2,587/yr (+$216/mo · 138.2%)
ⓘ 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 ≥106°F today · 19 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
- $42,907
- − Mortgage interest
- −$27,145
- − Property taxes
- −$1,872
- − Insurance
- −$2,423
- − Repairs & maintenance
- −$3,433
- − Management
- −$3,433
- − HOA
- −$948
- − Depreciation
- −$14,097
- Taxable loss
- −$10,443
- Est. tax savings @ 24.0%
- +$2,506
- After-tax cash flow
- $665/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
- Fayette County
- NCES district ID
- 1302130
- Math proficiency
- 52% ▼ -12.00%
- Reading proficiency
- 60% ▼ -7.00%
- Median HH income
- $80,746
- Composite
- 50.67/100
- National rank
- #1824
- State rank
- #7 of 174 in GA
Livability — Fayetteville
- Score
- 71/100
- State rank
- #86
- US rank
- #7167
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Fayetteville, GA
- County
- Fayette County · 112,821 people
- City population
- 72,287
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 31,811
- Household income
- $89,912
- Rent vs Own
- Severe rent burden
- 634.0
Population outlook (Fayette County) Hauer SSP2
- Today (2025)
- 120,914 people
- By 2030
- 125,439 · +3.7%
- By 2040
- 132,378 · +9.5%
- By 2050
- 137,123 · +13.4%
- By 2075
- 156,091 · +29.1%
- By 2100
- 163,102 · +34.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.62)
- Race & ethnicity
- Black 51% White 33% Hispanic / Latino 9% Two or more races 5% Asian 3%
- Hispanic origin (detail)
- Mexican 6% Puerto Rican 1%
- Common ancestry
- Italian 2% Slovak 1% Serbian 1%
- Foreign-born
- 10% · Canada, Vietnam
- Languages at home
- 85% English-only · Spanish 8% Other Asian/Pacific 1% French/Haitian/Cajun 1%
Political lean MEDSL · Fayette
- 2024 margin
- Toss-up / Even · D 48.0% · R 51.1%
- 2008→2024 swing
- +27.5pp toward D · 2008: -30.7pp · 2024: -3.1pp
- All cycles
- 2024: R+3.1 2020: R+6.8 2016: R+19.5 2012: R+31.4 2008: R+30.7
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -142.65%
- Current HPI
- 243.9416
- Rent YoY
- ▲ 4.29%
- 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
+49.2% since first listed32 events — show timeline
- 2026-05-05 Listed $484,600 GAMLS
- 2019-04-30 Sold (Public Records) $308,000 Public Records
- 2019-04-25 Sold (MLS) $308,000 GAMLS
- 2019-04-25 Sold (MLS) $308,000 FMLS
- 2019-03-31 Pending — GAMLS
- 2019-03-31 Pending — FMLS
- 2019-03-22 Price Changed $308,000 GAMLS
- 2019-03-22 Price Changed $308,000 FMLS
- 2019-03-08 Price Changed $313,000 GAMLS
- 2019-03-07 Price Changed $313,000 FMLS
- 2019-02-22 Price Changed $314,000 GAMLS
- 2019-02-21 Price Changed $314,000 FMLS
- 2019-02-08 Price Changed $315,000 GAMLS
- 2019-02-07 Price Changed $315,000 FMLS
- 2019-01-25 Price Changed $316,000 GAMLS
- 2019-01-24 Price Changed $316,000 FMLS
- 2019-01-11 Price Changed $317,000 GAMLS
- 2019-01-10 Price Changed $317,000 FMLS
- 2018-12-28 Price Changed $318,000 GAMLS
- 2018-12-27 Price Changed $318,000 FMLS
- 2018-12-14 Price Changed $319,000 GAMLS
- 2018-12-13 Price Changed $319,000 FMLS
- 2018-11-30 Price Changed $320,000 GAMLS
- 2018-11-29 Price Changed $320,000 FMLS
- 2018-11-23 Price Changed $323,000 GAMLS
- 2018-11-22 Price Changed $323,000 FMLS
- 2018-11-07 Listed $324,000 GAMLS
- 2018-11-07 Listed $324,000 FMLS
- 2016-09-07 Listing Removed — GAMLS
- 2016-07-13 Listed $320,000 GAMLS
- 2016-07-08 Listing Removed — GAMLS
- 2016-04-29 Listed $324,800 GAMLS
Property tax history
+7.0%/yrLatest (2025): $1,872 · +4.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…