3403 Spring Harbour Dr · Tucker, 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 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 17.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 9 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +21.7/30.0
- 1% rule +8.3/10.0
- ARV discount +7.5/15.0
- DSCR +6.9/10.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Rent growth +1.9/5.0
- Appreciation +0.0/10.0
$123,165
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
Key facts
- Parking
- Built 1984
- Listed 26 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.5-bath townhouse listed at $123k.
Deal economics
- At list price, monthly cash flow is $189 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $123k).
- Recommended offer: $121k (1.5% below list) — sets the bar for market timing.
- Cap rate 8.1% vs local median 3.4% in Tucker — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
- 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: Rents soft (-2.2%/yr); 86 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
- This rent runs 31% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $852 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 27 days — a 2% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 3y ago; this cycle's ask has dropped $111k (47%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 4.0% of price.
- Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 1.33% ✓
- Cap rate
- 8.13%
- Cash-on-cash
- 6.56%
- DSCR
- 1.29
- GRM
- 6.3
CMA / ARV
- ARV (on-the-fly)
- $252,032
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3452 Washington Way | 0.17mi | 2/2.5 | 1,470 (+4%) | 0mo | $225,000 | $153 | 84 |
| 3957 Hancock Cir | 0.25mi | 2/2.5 | 1,470 (+4%) | 1mo | $250,000 | $170 | 80 |
| 3996 Hancock Cir | 0.32mi | 2/2.5 | 1,470 (+4%) | 1mo | $255,000 | $173 | 77 |
| 3999 Bayside Cir | 0.10mi | 1/1.5 (-1) | 1,584 (+12%) | 2mo | $190,000 | $120 | 64 |
| 3944 Wolcott Cir | 0.18mi | 3/2.5 (+1) | 1,572 (+12%) | 8mo | $258,000 | $164 | 61 |
| 3444 Washington Way | 0.16mi | 2/2.5 | 1,200 (-15%) | 9mo | $215,000 | $179 | 61 |
| 3132 Shadow Walk Ln | 0.52mi | 3/2.5 (+1) | 1,328 (-6%) | 2mo | $237,000 | $178 | 60 |
| 3073 Shadow Walk Ln | 0.53mi | 3/2.5 (+1) | 1,328 (-6%) | 3mo | $285,000 | $215 | 58 |
| 3274 Enfield Ct | 0.58mi | 3/2.5 (+1) | 1,500 (+6%) | 1mo | $350,000 | $233 | 57 |
| 4125 Spring Valley Cir #007 | 0.58mi | 3/2.5 (+1) | 1,500 (+6%) | 4mo | $340,000 | $227 | 54 |
| 3183 Shadow Walk Ln | 0.59mi | 3/2.5 (+1) | 1,304 (-7%) | 5mo | $255,000 | $196 | 51 |
| 4142 Spring Valley Cir #65 | 0.62mi | 3/2.5 (+1) | 1,500 (+6%) | 13mo | $365,000 | $243 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -10.4%
- Equity multiple
- 0.64×
- Total profit
- $-12,563
- Equity at exit
- $18,364
- IRR
- -7.3%
- Equity multiple
- 0.62×
- Total profit
- $-13,274
- Equity at exit
- $10,649
Cash invested: $34,486 (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 30340
- Rents YoY
- -2.2%
- Active inventory
- 86
- Price-to-rent
- 6.3×
Monthly cashflow live
- Estimated rent
- $1,636 high interval (Pro) →
- Mortgage (P&I)
- −$646
- Tax from tax record
- −$407 /mo · $4,881/yr
- Insurance
- −$51
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$344
- Net cashflow
- $189
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
- $30,791
- Closing costs
- $3,695
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3515 Pleasantdale Rd Atlanta, GA | 2.0 | 1.0–2.0 | 1200 | $1,388 | $1.16 | 1d | 5 | 0.17mi |
| 3475 Pleasant Brook Village Ln Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 879 | $1,424 | $1.62 | 3d | 18 | 0.22mi |
| 3480 Morningside Village Ln Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 879 | $1,522 | $1.73 | 24d | 1 | 0.26mi |
| 3497 Meadowglenn Village Ln Atlanta, GA | 1.0–3.0 | 1.0–3.0 | 1052 | $1,635 | $1.55 | 1d | 132 | 0.34mi |
| 4028 Hancock Cir #4028 Doraville, GA | 3.0 | 3.5 | 1684 | $1,950 | $1.16 | 11d | 1 | 0.35mi |
| 3269 Westmart Ln Unit 1 Doraville, GA | 3.0 | 2.0 | 1229 | $2,200 | $1.79 | 18d | 1 | 0.37mi |
| 3292 Westmart Ln Atlanta, GA | 3.0 | 2.0 | 1315 | $2,395 | $1.82 | 43d | 1 | 0.37mi |
| 6787 Windfaire Dr Norcross, GA | 3.0 | 3.0 | 1772 | $1,950 | $1.10 | 24d | 1 | 0.45mi |
| 3241 Shadow Walk Ln Tucker, GA | 2.0 | 1.5 | 1160 | $1,890 | $1.63 | 4d | 1 | 0.47mi |
| 3222 Shadow Walk Ln Tucker, GA | 2.0 | 3.0 | 1160 | $1,625 | $1.40 | 43d | 1 | 0.51mi |
| 512 Bentley Pl Tucker, GA | 2.0 | 2.0 | 1136 | $1,350 | $1.19 | 43d | 1 | 0.53mi |
| 3081 Shadow Walk Ln Tucker, GA | 3.0 | 2.0 | 1160 | $1,649 | $1.42 | 44d | 1 | 0.53mi |
| 1000 Pleasantdale Xing Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1019 | $1,499 | $1.47 | 2d | 7 | 0.60mi |
| 4218 Chamblee Tucker Rd Atlanta, GA | 3.0 | 1.0 | 1131 | $2,000 | $1.77 | 5d | 1 | 0.67mi |
| 6741 Trafalger Sq Norcross, GA | 2.0 | 2.0 | 1092 | $1,600 | $1.47 | 24d | 1 | 0.70mi |
| 6638 Witherington Ct NW Unit 6638 Norcross, GA | 2.0 | 2.0 | 1120 | $1,790 | $1.60 | 1d | 1 | 0.72mi |
| 6721 Trafalger Sq Norcross, GA | 2.0 | 2.0 | 1064 | $1,750 | $1.64 | 43d | 1 | 0.72mi |
| 6581 Wellington Sq Unit B Norcross, GA | 1.0 | 1.0 | 950 | $1,100 | $1.16 | 43d | 1 | 0.76mi |
| 6582 Wellington Sq Norcross, GA | 3.0 | 3.0 | 1600 | $1,746 | $1.09 | 43d | 1 | 0.76mi |
| 1700 Treehouse Pkwy Norcross, GA | 1.0–3.0 | 1.0–2.5 | 1050 | $1,550 | $1.48 | 43d | 1 | 0.82mi |
| 6280 S Norcross Tucker Rd Tucker, GA | 2.0 | 1.0–2.0 | 917 | $1,717 | $1.87 | 1d | 39 | 0.87mi |
| 6524 E Windsor Ln Norcross, GA | 3.0 | 2.5 | 1452 | $2,250 | $1.55 | 24d | 1 | 0.88mi |
| 1780 Graves Rd Norcross, GA | 1.0–3.0 | 1.0–2.0 | 1257 | $1,600 | $1.27 | 3d | 9 | 0.88mi |
| 4659 Dawson Blvd Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 946 | $1,532 | $1.62 | 1d | 68 | 0.91mi |
| 1695 Graves Rd Norcross, GA | 1.0–2.0 | 1.0–2.0 | 905 | $1,403 | $1.55 | 1d | 22 | 0.91mi |
| 100 Wood Terrace Cir Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1002 | $1,562 | $1.56 | 3d | 53 | 0.94mi |
| 1355 Graves Rd Norcross, GA | 1.0–3.0 | 1.0–2.5 | 1151 | $1,402 | $1.22 | 1d | 87 | 0.96mi |
| 3549 Old Chamblee Tucker Rd Unit J Atlanta, GA | 2.0 | 1.5 | 1120 | $1,800 | $1.61 | 20d | 1 | 1.03mi |
| 1850 Graves Rd Norcross, GA | 1.0–2.0 | 1.0–2.0 | 900 | $1,692 | $1.88 | 1d | 30 | 1.04mi |
| 3541 Old Chamblee Tucker Rd Unit G Atlanta, GA | 2.0 | 1.0 | 910 | $1,500 | $1.65 | 5d | 1 | 1.06mi |
| 100 Pkwy Cir S Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1161 | $1,666 | $1.44 | 1d | 18 | 1.07mi |
| 1576 Spender Dr Norcross, GA | 3.0 | 2.5 | 1568 | $2,350 | $1.50 | 18d | 1 | 1.07mi |
| 1400 Chase Ln Unit 0406 Norcross, GA | 1.0 | 1.0 | 900 | $1,299 | $1.44 | 24d | 1 | 1.09mi |
| 1400 Chase Ln Unit 0704 Renovated Unit Norcross, GA | 2.0 | 2.0 | 1150 | $1,339 | $1.16 | 20d | 1 | 1.09mi |
| 1400 Chase Ln Unit 0915 Norcross, GA | 1.0 | 1.0 | 900 | $1,199 | $1.33 | 24d | 1 | 1.09mi |
| 1400 Chase Ln Unit 0602 Norcross, GA | 2.0 | 2.0 | 1150 | $1,599 | $1.39 | 24d | 1 | 1.09mi |
| 1400 Chase Ln Unit 0505 Renovated Norcross, GA | 3.0 | 2.0 | 1275 | $1,649 | $1.29 | 24d | 1 | 1.09mi |
| 1400 Chase Ln Norcross, GA | 1.0–2.0 | 1.0–2.0 | 1025 | $1,599 | $1.56 | 15d | 6 | 1.10mi |
| 1174 Pin Oak Dr Tucker, GA | 3.0 | 2.5 | 1476 | $1,950 | $1.32 | 1d | 1 | 1.10mi |
| 701 Chase Ln Unit 701 Norcross, GA | 2.0 | 2.0 | 1244 | $1,550 | $1.25 | 10d | 1 | 1.13mi |
Listing history 39 events
-
2026-06-18days on market $123,165 Active 27 DOM
-
2026-06-17days on market $123,165 Active 26 DOM
-
2026-06-16days on market $123,165 Active 25 DOM
-
2026-06-15days on market $123,165 Active 24 DOM
-
2026-06-13days on market $123,165 Active 22 DOM
-
2026-06-09days on market $123,165 Active 18 DOM
-
2026-06-08days on market $123,165 Active 17 DOM
-
2026-06-07statusdays on market $123,165 Active 16 DOM
-
2026-06-04days on market $123,165 New 13 DOM
-
2026-06-03days on market $123,165 New 12 DOM
-
2026-06-02days on market $123,165 New 11 DOM
-
2026-06-01days on market $123,165 New 10 DOM
-
2026-05-31days on market $123,165 New 9 DOM
-
2026-02-19price $230,000 1057-char remark
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2026-02-19price $230,000 1057-char remark
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2025-10-20$234,500 New 1057-char remark
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2025-10-20$234,500 Active 1057-char remark
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2025-10-20historical
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2025-10-20historical
Show marketing remark (1057 chars)
Adorably Quaint!! This 2 bedroom, 2.5 bathroom town-home is nestled at the end unit and offers both privacy and convenience. Main level features an open layout that fills the space with tons of natural light. Kitchen area includes a convenient bar counter that opens to a breakfast or bonus room, while the bright living room seamlessly opens to the dining area and access to the spacious back deck. Upper level offers a large primary bedroom with two walk-in closets, laundry room and a spacious secondary bedroom with full bath. The community of Spring Harbor offers fantastic amenities, including a SWIMMING POOL, tennis courts, and a DOG PARK. With easy access to major highways, including I-85 and I-285, commuting is a breeze, and you're just minutes away from an abundance of shopping and dining options. Don't miss out on the opportunity to call this Doraville town-home your own - it's the perfect combination of modern convenience, spacious living, and a vibrant community. Schedule a viewing today and make this wonderful town-home your new home!
-
2025-08-28status Back On Market
-
2025-08-28status Active
-
2025-08-28status Under Contract
-
2025-08-28historical Active Under Contract
-
2025-07-22price $237,900
-
2025-07-22price $237,900
-
2025-06-12$240,000 New
-
2025-06-12$240,000 Active
-
2023-12-08soldstatus $235,000
-
2023-12-05soldstatus $235,000 Closed
-
2023-11-09status Pending
-
2023-10-18price $235,000
-
2023-10-03status Active
-
2023-09-30historical Active Under Contract
-
2023-09-10$240,000 Active
-
2001-11-15soldstatus $87,000
-
1998-10-15soldstatus $64,900
-
1991-03-06soldstatus $59,500
-
1986-08-06soldstatus $65,800
-
1984-06-29soldstatus $66,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast GA · Resets to sale price
- Current annual tax
- $4,881 · $407/mo
- Projected year-2 tax
- $4,881 · $407/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
- Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 5 unhealthy d/yr today · 9 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
- $19,633
- − Mortgage interest
- −$6,899
- − Property taxes
- −$4,881
- − Insurance
- −$616
- − Repairs & maintenance
- −$1,571
- − Management
- −$1,571
- − Depreciation
- −$3,583
- Taxable income
- $513
- Est. tax owed @ 24.0%
- −$123
- After-tax cash flow
- $2,140/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 — Tucker
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- County
- Dekalb County · 782,738 people
- City population
- 38,242
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 30,062
- Household income
- $62,748
- Rent vs Own
- Severe rent burden
- 2178.0
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
- Diverse neighborhood (Simpson 0.70)
- Race & ethnicity
- Hispanic / Latino 46% White 21% Black 18% Two or more races 16% Asian 12% Native American 2%
- Hispanic origin (detail)
- Mexican 21% Puerto Rican 1%
- Common ancestry
- Italian 2% Slovak 1% Scotch-Irish 1%
- Foreign-born
- 37% · Canada, Vietnam, Jamaica
- Languages at home
- 43% English-only · Spanish 43% Other Indo-European 5% Chinese 2%
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
- ▼ -263.43%
- Current HPI
- 275.7413
- Rent YoY
- ▼ -2.24%
- 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
+248.5% since first listed26 events — show timeline
- 2026-02-19 Price Changed $230,000 GAMLS
- 2026-02-19 Price Changed $230,000 FMLS
- 2025-10-20 Listing Removed — FMLS
- 2025-10-20 Listing Removed — GAMLS
- 2025-10-20 Listed $234,500 FMLS
- 2025-10-20 Listed $234,500 GAMLS
- 2025-08-28 Relisted — GAMLS
- 2025-08-28 Relisted — FMLS
- 2025-08-28 Pending — GAMLS
- 2025-08-28 Contingent — FMLS
- 2025-07-22 Price Changed $237,900 GAMLS
- 2025-07-22 Price Changed $237,900 FMLS
- 2025-06-12 Listed $240,000 FMLS
- 2025-06-12 Listed $240,000 GAMLS
- 2023-12-08 Sold (Public Records) $235,000 Public Records
- 2023-12-05 Sold (MLS) $235,000 FMLS
- 2023-11-09 Pending — FMLS
- 2023-10-18 Price Changed $235,000 FMLS
- 2023-10-03 Relisted — FMLS
- 2023-09-30 Contingent — FMLS
- 2023-09-10 Listed $240,000 FMLS
- 2001-11-15 Sold (Public Records) $87,000 Public Records
- 1998-10-15 Sold (Public Records) $64,900 Public Records
- 1991-03-06 Sold (Public Records) $59,500 Public Records
- 1986-08-06 Sold (Public Records) $65,800 Public Records
- 1984-06-29 Sold (Public Records) $66,000 Public Records
Property tax history
+11.6%/yrLatest (2025): $4,881 · +121.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…