CashFlowRE
Sign in Sign up
120 Treeside Ter
D- Composite 39.38
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

120 Treeside Ter · Fayetteville, GA 30214
5 bd · 4.0 ba · 2,889 sqft · SingleFamily public records · 43 Days on market
Built 2013 7,840 sqft lot $168/sqft · at area comps Est $483k · at est. $79/mo HOA · 2% of rent

🖨 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

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 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.
Recommended offer $357,557 (26.2% 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 43 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
-17.3%
Equity multiple
0.38×
Total profit
$-83,775
Equity at exit
$72,255
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $3,770
Max offer price $457,487
Occupancy floor 99%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $484,600 Active 43 DOM
  2. 2026-06-17
    days on market $484,600 Active 42 DOM
  3. 2026-06-16
    days on market $484,600 Active 41 DOM
  4. 2026-06-15
    days on market $484,600 Active 40 DOM
  5. 2026-06-13
    days on market $484,600 Active 38 DOM
  6. 2026-06-09
    days on market $484,600 Active 34 DOM
  7. 2026-06-08
    days on market $484,600 Active 33 DOM
  8. 2026-06-07
    days on market $484,600 Active 32 DOM
  9. 2026-06-04
    days on market $484,600 Active 29 DOM
  10. 2026-06-03
    days on market $484,600 Active 28 DOM
  11. 2026-06-02
    days on market $484,600 Active 27 DOM
  12. 2026-06-01
    days on market $484,600 Active 26 DOM
  13. 2026-05-31
    days on market $484,600 Active 25 DOM
  14. 2026-05-05
    listed $484,600 New 1401-char remark
  15. 2019-04-30
    soldstatus $308,000
  16. 2019-04-25
    soldstatus $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.

  17. 2019-04-25
    soldstatus $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.

  18. 2019-03-31
    status 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.

  19. 2019-03-31
    status 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.

  20. 2019-03-22
    price $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.

  21. 2019-03-22
    price $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.

  22. 2019-03-08
    price $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.

  23. 2019-03-07
    price $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.

  24. 2019-02-22
    price $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.

  25. 2019-02-21
    price $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.

  26. 2019-02-08
    price $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.

  27. 2019-02-07
    price $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.

  28. 2019-01-25
    price $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.

  29. 2019-01-24
    price $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.

  30. 2019-01-11
    price $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.

  31. 2019-01-10
    price $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.

  32. 2018-12-28
    price $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.

  33. 2018-12-27
    price $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.

  34. 2018-12-14
    price $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.

  35. 2018-12-13
    price $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.

  36. 2018-11-30
    price $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.

  37. 2018-11-29
    price $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.

  38. 2018-11-23
    price $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.

  39. 2018-11-22
    price $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.

  40. 2018-11-07
    listed $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.

  41. 2018-11-07
    listed $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.

  42. 2016-09-07
    historical
  43. 2016-07-13
    listed $320,000 New
  44. 2016-07-08
    historical
  45. 2016-04-29
    listed $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
combined federal + state — saved on this device
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

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

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
18.7% rent · 81.3% 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

Price history

+49.2% since first listed
32 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%/yr

Latest (2025): $1,872 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…