80 Sunnyland Dr · Newnan, 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 5/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 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).
- ARV discount +15.0/15.0
- Cash flow +10.2/30.0
- Schools +3.6/10.0
- Livability +3.3/5.0
- DSCR +2.9/10.0
- Condition / age +2.5/5.0
- 1% rule +2.4/10.0
- Rent growth +1.9/5.0
- Appreciation +0.0/10.0
$299,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to your dream ranch home on an unfinished basement with NO HOA! This beautiful property features 3 spacious bedrooms and 2 1/2 bathrooms, with a possible 4th bedroom or bonus room! The kitchen is a chef's dream, with stunning granite countertops and stainless steel appliances that are perfect for cooking and entertaining guests. The farmhouse style kitchen is complemented by beautiful wood shelves that provide ample storage for all your kitchen needs. The hallway from the kitchen leads to the laundry room, half bath and possible 4th bedroom or bonus room. Laminate wood floors throughout the home give a warm and inviting feel, and provide easy cleaning and maintenance. Through the front door you enter the beautiful sun filled living room. Off the hallway from the living room you will find 3 spacious bedrooms and 2 full baths. Master bedroom features its own bathroom! Enjoy your morning coffee on the private covered porch, or take in the beautiful scenery from the back patio. This home sits on a private lot, giving you plenty of space to enjoy the outdoors in peace and privacy. Don't miss out on the opportunity to make this beautiful ranch home your own. Schedule your tour today! Call Amanda Storer at 678-633-0123!
Key facts
- Private lot
- Unfinished basement
- Granite countertops
Tags
Property features AI
Finance
- Other: Listing accepts Cash, Conventional, FHA, and VA financing
- HOA & community: No HOA
Exterior
- Parking: Carport; 2 parking spaces; Kitchen-level parking access
- Utilities: Public water; Septic tank sewer; Cable available
- Home design: Single-family house; One level
- Construction: Built in 1977; Concrete construction; Block foundation; Composition roof
- Exterior features: Balcony; Deck; Patio; Porch; Wooded, private, sloped and open lot
Interior
- Kitchen: Breakfast bar; Pantry; Solid surface counters; Dishwasher; Refrigerator; Stainless steel appliances
- Bedrooms: 4 bedrooms (all on the main level)
- Flooring: Hardwood; Laminate
- Bathrooms: 2 full bathrooms; 1 half bathroom (2.5 total)
- Heating & cooling: Natural gas central heating (forced air); Electric central air conditioning
- Interior features: Separate shower; In-law floorplan; Daylight full basement with interior and exterior entry; Bonus room, den, family room, game room
- Laundry & utility: Laundry in hall
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $300k.
Deal economics
- At list price, monthly cash flow is $-168 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $270k (9.9% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $221k (26.2% below list).
- Recommended offer: $221k (26.2% below list) — sets the bar for 1% rule.
- Cap rate 5.6% vs local median 3.8% in Newnan — 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 66/100 on livability (#184 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A-, employment B; Watch: crime F, amenities F, commute F.
- Coweta County (rural): math 37% / reading 43% proficiency, ranked #36 of 174 in GA (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Welch Elementary School (math 29% / reading 32%, grade F, #620 of 1,228 statewide, top 51%, 948 students, 53% FRL); East Coweta Middle School (math 36% / reading 43%, grade F, #147 of 470 statewide, top 33%, 795 students, 32% FRL); East Coweta High School (math 22% / reading 38%, grade F, #135 of 424 statewide, top 32%, 3,212 students, 30% FRL) — zoned schools at 39% FRL track the district average.
- Market conditions: Rents soft (-2.4%/yr); 320 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 963 units permitted in Coweta County in 2024 (8 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
- Coweta County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 36 days — a 3% lower offer ($291k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 8y ago; this cycle's ask is 5% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/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 36 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
- Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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
- 5.62%
- Cash-on-cash
- -2.40%
- DSCR
- 0.89
- GRM
- 11.3
CMA / ARV
- ARV (median comp)
- $365,897
- List price
- $299,900
- Delta
- -18.04%
- 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 |
|---|---|---|---|---|---|---|---|
| 213 Lauritsen Way | 0.42mi | 3/2.5 | 1,634 (+1%) | 3mo | $337,500 | $207 | 75 |
| 185 Lauritsen Way | 0.42mi | 3/2.5 | 1,634 (+1%) | 3mo | $338,385 | $207 | 75 |
| 229 Lauritsen Way | 0.42mi | 3/2.5 | 1,634 (+1%) | 3mo | $332,385 | $203 | 74 |
| 224 Lauritsen Way | 0.45mi | 3/2.5 | 1,634 (+1%) | 4mo | $334,385 | $205 | 73 |
| 11 Winter Ln | 0.44mi | 3/2.0 | 1,498 (-8%) | 0mo | $325,000 | $217 | 66 |
| 189 Lauritsen Way | 0.42mi | 3/2.5 | 1,749 (+8%) | 3mo | $339,635 | $194 | 63 |
| 228 Lauritsen Way | 0.45mi | 3/2.5 | 1,749 (+8%) | 5mo | $357,135 | $204 | 60 |
| 209 Lauritsen Way | 0.42mi | 4/2.0 (+1) | 1,774 (+10%) | 4mo | $383,385 | $216 | 56 |
| 197 Lauritsen Way | 0.42mi | 4/2.5 (+1) | 1,821 (+12%) | 3mo | $348,635 | $191 | 50 |
| 205 Lauritsen Way | 0.42mi | 4/2.5 (+1) | 1,821 (+12%) | 3mo | $346,635 | $190 | 50 |
| 221 Lauritsen Way | 0.42mi | 4/2.5 (+1) | 1,821 (+12%) | 4mo | $361,135 | $198 | 50 |
| 7 Medallion Park | 0.54mi | 4/2.0 (+1) | 1,822 (+12%) | 3mo | $360,000 | $198 | 46 |
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
- -23.4%
- Equity multiple
- 0.22×
- Total profit
- $-65,843
- Equity at exit
- $44,716
- IRR
- -28.1%
- Equity multiple
- -0.15×
- Total profit
- $-96,431
- Equity at exit
- $25,930
Cash invested: $83,972 (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 30265
- Home prices YoY
- -27.6%
- Rents YoY
- -2.4%
- Active inventory
- 320
- Price-to-rent
- 11.3×
Monthly cashflow live
- Estimated rent
- $2,213 high interval (Pro) →
- Mortgage (P&I)
- −$1,573
- Tax from tax record
- −$219 /mo · $2,625/yr
- Insurance
- −$125
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$465
- Net cashflow
- $-168
Break-even live
Sensitivity live
| Price | -10% $2 | -5% $-83 | +0% $-168 | +5% $-253 | +10% $-338 |
|---|---|---|---|---|---|
| Rent | -10% $-343 | -5% $-255 | +0% $-168 | +5% $-81 | +10% $7 |
| Rate | -1.0pp $-17 | -0.5pp $-92 | base $-168 | +0.5pp $-246 | +1.0pp $-325 |
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
- $74,975
- Closing costs
- $8,997
- 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 36 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 190 Susie Pl Newnan, GA | 3.0 | 2.5 | 1620 | $1,950 | $1.20 | 19d | 1 | 0.25mi |
| 71 Village Pass Newnan, GA | 4.0 | 2.0 | 1643 | $2,325 | $1.42 | 7d | 1 | 0.42mi |
| 54 Village Pass Newnan, GA | 4.0 | 3.0 | 1848 | $2,241 | $1.21 | 45d | 1 | 0.45mi |
| 54 Medallion Park Newnan, GA | 3.0 | 2.0 | 1631 | $2,300 | $1.41 | 45d | 1 | 0.47mi |
| 44 Silver Birch Pass Newnan, GA | 3.0 | 2.5 | 1700 | $2,225 | $1.31 | 1d | 1 | 0.49mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 26d | 1 | 0.50mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 17d | 1 | 0.50mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 45d | 1 | 0.50mi |
| 426 Stillwood Dr Newnan, GA | 3.0 | 2.0 | 1535 | $2,295 | $1.50 | 3d | 1 | 0.50mi |
| 257 Bur Oak Bnd Newnan, GA | 3.0–5.0 | 2.0–3.0 | 1989 | $2,295 | $1.15 | 0d | 7 | 0.51mi |
| 167 Village Park Dr Newnan, GA | 4.0 | 2.0 | 1620 | $2,295 | $1.42 | 7d | 1 | 0.55mi |
| 62 Green Spg Newnan, GA | 3.0 | 2.0 | 1495 | $2,195 | $1.47 | 7d | 1 | 0.57mi |
| 62 Green Spg Newnan, GA | 3.0 | 2.0 | 1495 | $2,195 | $1.47 | 3d | 1 | 0.57mi |
| 184 Village Park Dr Newnan, GA | 3.0 | 2.5 | 1506 | $2,189 | $1.45 | 7d | 1 | 0.59mi |
| 122 Silver Birch Pass Newnan, GA | 3.0 | 2.5 | 1985 | $2,300 | $1.16 | 6d | 1 | 0.62mi |
| 215 Village Park Dr Newnan, GA | 3.0 | 2.0 | 1430 | $2,030 | $1.42 | 3d | 1 | 0.68mi |
| 2050 Newnan Crossing Blvd E Newnan, GA | 1.0–3.0 | 1.0–2.0 | 1234 | $2,051 | $1.66 | 0d | 29 | 0.69mi |
| 227 Village Park Dr Newnan, GA | 3.0 | 2.0 | 1574 | $2,400 | $1.52 | 45d | 1 | 0.69mi |
| 121 Southwind Cir Newnan, GA | 3.0 | 3.0 | 2064 | $2,119 | $1.03 | 18d | 1 | 0.80mi |
| 22 Tillbrook Trl Newnan, GA | 3.0 | 2.0 | 1657 | $2,110 | $1.27 | 5d | 1 | 0.81mi |
| 276 Stillwood Dr Newnan, GA | 4.0 | 2.5 | 2109 | $2,150 | $1.02 | 45d | 1 | 0.83mi |
| 153 Southwind Cir Newnan, GA | 4.0 | 2.5 | 2040 | $1,996 | $0.98 | 1d | 1 | 0.86mi |
| 260 Stillwood Dr Newnan, GA | 3.0 | 2.5 | 1751 | $1,950 | $1.11 | 45d | 1 | 0.87mi |
| 201 Southwind Cir Newnan, GA | 4.0 | 2.5 | 2044 | $2,041 | $1.00 | 7d | 1 | 0.87mi |
| 175 Stillwood Dr Newnan, GA | 4.0 | 2.5 | 2095 | $2,200 | $1.05 | 45d | 1 | 0.88mi |
| 158 Stillwood Dr Newnan, GA | 4.0 | 2.5 | 2076 | $2,055 | $0.99 | 45d | 1 | 0.90mi |
| 357 Hunterian Pl Newnan, GA | 3.0 | 2.0 | 1714 | $2,060 | $1.20 | 3d | 1 | 0.92mi |
| 341 Hunterian Pl Newnan, GA | 3.0 | 2.0 | 1605 | $2,150 | $1.34 | 7d | 1 | 0.92mi |
| 17 Westhill Dr Newnan, GA | 3.0 | 2.0 | 1928 | $2,305 | $1.20 | 18d | 1 | 1.00mi |
| 2019 Newnan Crossing Byp Newnan, GA | 3.0 | 1.0–2.0 | 994 | $2,250 | $2.26 | 4d | 32 | 1.01mi |
| 23 Belltree Cir Newnan, GA | 3.0 | 2.0 | 1299 | $2,195 | $1.69 | 7d | 1 | 1.05mi |
| 1664 Poplar Rd Newnan, GA | 2.0 | 1.0 | 1150 | $1,495 | $1.30 | 45d | 1 | 1.31mi |
| 33 Cobalt Ln Newnan, GA | 3.0 | 3.5 | 1919 | $2,195 | $1.14 | 45d | 1 | 1.32mi |
| 33 Cobalt Ln Newnan, GA | 3.0 | 3.5 | 1919 | $2,195 | $1.14 | 26d | 1 | 1.32mi |
| 6 Iron DR #91 Newnan, GA | 3.0 | 3.5 | 1920 | $2,100 | $1.09 | 26d | 1 | 1.35mi |
| 22 Nickel Dr Newnan, GA | 3.0 | 3.5 | 1919 | $2,280 | $1.19 | 5d | 1 | 1.42mi |
Listing history 38 events
-
2026-06-21days on market $299,900 Active 36 DOM
-
2026-06-18days on market $299,900 Active 33 DOM
-
2026-06-17days on market $299,900 Active 32 DOM
-
2026-06-16days on market $299,900 Active 31 DOM
-
2026-06-15statusdays on market $299,900 Active 30 DOM
-
2026-06-13pricedays on market $299,900 Price Change 28 DOM
-
2026-06-09days on market $314,000 Price Change 24 DOM
-
2026-06-08days on market $314,000 Price Change 23 DOM
-
2026-06-08pricestatus $314,000 Price Change 22 DOM
-
2026-06-07days on market $314,900 Active 22 DOM
-
2026-06-04days on market $314,900 Active 19 DOM
-
2026-06-03days on market $314,900 Active 18 DOM
-
2026-06-02days on market $314,900 Active 17 DOM
-
2026-06-01days on market $314,900 Active 16 DOM
-
2026-05-31days on market $314,900 Active 15 DOM
-
2026-05-18status Under Contract 1160-char remark
-
2023-08-30soldstatus $285,000
-
2023-08-28soldstatus $285,000 Sold 1240-char remark
Show marketing remark (1240 chars)
Welcome to your dream ranch home on an unfinished basement with NO HOA! This beautiful property features 3 spacious bedrooms and 2 1/2 bathrooms, with a possible 4th bedroom or bonus room! The kitchen is a chef's dream, with stunning granite countertops and stainless steel appliances that are perfect for cooking and entertaining guests. The farmhouse style kitchen is complemented by beautiful wood shelves that provide ample storage for all your kitchen needs. The hallway from the kitchen leads to the laundry room, half bath and possible 4th bedroom or bonus room. Laminate wood floors throughout the home give a warm and inviting feel, and provide easy cleaning and maintenance. Through the front door you enter the beautiful sun filled living room. Off the hallway from the living room you will find 3 spacious bedrooms and 2 full baths. Master bedroom features its own bathroom! Enjoy your morning coffee on the private covered porch, or take in the beautiful scenery from the back patio. This home sits on a private lot, giving you plenty of space to enjoy the outdoors in peace and privacy. Don't miss out on the opportunity to make this beautiful ranch home your own. Schedule your tour today! Call Amanda Storer at 678-633-0123!
-
2023-07-16status Under Contract 1240-char remark
Show marketing remark (1240 chars)
Welcome to your dream ranch home on an unfinished basement with NO HOA! This beautiful property features 3 spacious bedrooms and 2 1/2 bathrooms, with a possible 4th bedroom or bonus room! The kitchen is a chef's dream, with stunning granite countertops and stainless steel appliances that are perfect for cooking and entertaining guests. The farmhouse style kitchen is complemented by beautiful wood shelves that provide ample storage for all your kitchen needs. The hallway from the kitchen leads to the laundry room, half bath and possible 4th bedroom or bonus room. Laminate wood floors throughout the home give a warm and inviting feel, and provide easy cleaning and maintenance. Through the front door you enter the beautiful sun filled living room. Off the hallway from the living room you will find 3 spacious bedrooms and 2 full baths. Master bedroom features its own bathroom! Enjoy your morning coffee on the private covered porch, or take in the beautiful scenery from the back patio. This home sits on a private lot, giving you plenty of space to enjoy the outdoors in peace and privacy. Don't miss out on the opportunity to make this beautiful ranch home your own. Schedule your tour today! Call Amanda Storer at 678-633-0123!
-
2023-07-05$314,900 New 1160-char remark
Show marketing remark (1240 chars)
Welcome to your dream ranch home on an unfinished basement with NO HOA! This beautiful property features 3 spacious bedrooms and 2 1/2 bathrooms, with a possible 4th bedroom or bonus room! The kitchen is a chef's dream, with stunning granite countertops and stainless steel appliances that are perfect for cooking and entertaining guests. The farmhouse style kitchen is complemented by beautiful wood shelves that provide ample storage for all your kitchen needs. The hallway from the kitchen leads to the laundry room, half bath and possible 4th bedroom or bonus room. Laminate wood floors throughout the home give a warm and inviting feel, and provide easy cleaning and maintenance. Through the front door you enter the beautiful sun filled living room. Off the hallway from the living room you will find 3 spacious bedrooms and 2 full baths. Master bedroom features its own bathroom! Enjoy your morning coffee on the private covered porch, or take in the beautiful scenery from the back patio. This home sits on a private lot, giving you plenty of space to enjoy the outdoors in peace and privacy. Don't miss out on the opportunity to make this beautiful ranch home your own. Schedule your tour today! Call Amanda Storer at 678-633-0123!
-
2023-07-05$285,000 New 1240-char remark
Show marketing remark (1240 chars)
Welcome to your dream ranch home on an unfinished basement with NO HOA! This beautiful property features 3 spacious bedrooms and 2 1/2 bathrooms, with a possible 4th bedroom or bonus room! The kitchen is a chef's dream, with stunning granite countertops and stainless steel appliances that are perfect for cooking and entertaining guests. The farmhouse style kitchen is complemented by beautiful wood shelves that provide ample storage for all your kitchen needs. The hallway from the kitchen leads to the laundry room, half bath and possible 4th bedroom or bonus room. Laminate wood floors throughout the home give a warm and inviting feel, and provide easy cleaning and maintenance. Through the front door you enter the beautiful sun filled living room. Off the hallway from the living room you will find 3 spacious bedrooms and 2 full baths. Master bedroom features its own bathroom! Enjoy your morning coffee on the private covered porch, or take in the beautiful scenery from the back patio. This home sits on a private lot, giving you plenty of space to enjoy the outdoors in peace and privacy. Don't miss out on the opportunity to make this beautiful ranch home your own. Schedule your tour today! Call Amanda Storer at 678-633-0123!
-
2023-05-11status Under Contract
-
2023-05-10historical
-
2023-05-05price $275,000
-
2023-04-12$285,000 New
-
2019-04-24soldstatus $170,000
-
2019-04-08soldstatus $170,000 Sold
-
2019-03-01status Under Contract
-
2019-01-25price $179,900
-
2018-12-25status Back on Market
-
2018-12-23status Under Contract
-
2018-12-12$184,900 New
-
2018-08-09soldstatus $65,000
-
2018-07-27soldstatus $65,000 Sold
-
2018-07-19status Under Contract
-
2018-07-19status Back on Market
-
2018-07-10status Under Contract
-
2018-07-05$79,900 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
- $2,625 · $219/mo
- Projected year-2 tax
- $2,759 · $230/mo
- Expected delta
- +$134/yr (+$11/mo · 5.1%)
ⓘ 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 5/10 Major 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $26,559
- − Mortgage interest
- −$16,799
- − Property taxes
- −$2,625
- − Insurance
- −$1,500
- − Repairs & maintenance
- −$2,125
- − Management
- −$2,125
- − Depreciation
- −$8,724
- Taxable loss
- −$7,339
- Est. tax savings @ 24.0%
- +$1,761
- After-tax cash flow
- $-254/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
- Coweta County
- NCES district ID
- 1301500
- Math proficiency
- 37% ▼ -16.00%
- Reading proficiency
- 43% ▼ -11.00%
- Median HH income
- $62,978
- Composite
- 35.72/100
- National rank
- #4860
- State rank
- #36 of 174 in GA
Livability — Newnan
- Score
- 66/100
- State rank
- #184
- US rank
- #11578
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Coweta County · 148,589 people
- City population
- 101,637
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 39,942
- Household income
- $108,144
- Rent vs Own
- Severe rent burden
- 610.0
Population outlook (Coweta County) Hauer SSP2
- Today (2025)
- 162,063 people
- By 2030
- 173,373 · +7.0%
- By 2040
- 194,658 · +20.1%
- By 2050
- 212,246 · +31.0%
- By 2075
- 246,544 · +52.1%
- By 2100
- 257,059 · +58.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (68%)
- Race & ethnicity
- White 68% Black 18% Hispanic / Latino 8% Two or more races 6% Asian 4%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 2%
- Common ancestry
- Slovak 3% Lithuanian 3% Italian 3%
- Foreign-born
- 8% · Canada, Vietnam, South Korea
- Languages at home
- 91% English-only · Spanish 5% Other Indo-European 1% Vietnamese 1%
Political lean MEDSL · Coweta
- 2024 margin
- Solid R (+33.9) · D 32.7% · R 66.6%
- 2008→2024 swing
- +7.3pp toward D · 2008: -41.2pp · 2024: -33.9pp
- All cycles
- 2024: R+33.9 2020: R+35.5 2016: R+42.3 2012: R+44.1 2008: R+41.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -84.80%
- Current HPI
- 222.3661
- Rent YoY
- ▼ -2.35%
- 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
+275.3% since first listed26 events — show timeline
- 2026-06-12 Price Changed $299,900 GAMLS
- 2026-06-07 Price Changed $314,000 GAMLS
- 2026-05-27 Relisted — GAMLS
- 2026-05-18 Pending — GAMLS
- 2023-08-30 Sold (Public Records) $285,000 Public Records
- 2023-08-28 Sold (MLS) $285,000 GAMLS
- 2023-07-16 Pending — GAMLS
- 2023-07-05 Listed $285,000 GAMLS
- 2023-07-05 Listed $314,900 GAMLS
- 2023-05-11 Pending — GAMLS
- 2023-05-10 Listing Removed — GAMLS
- 2023-05-05 Price Changed $275,000 GAMLS
- 2023-04-12 Listed $285,000 GAMLS
- 2019-04-24 Sold (Public Records) $170,000 Public Records
- 2019-04-08 Sold (MLS) $170,000 GAMLS
- 2019-03-01 Pending — GAMLS
- 2019-01-25 Price Changed $179,900 GAMLS
- 2018-12-25 Relisted — GAMLS
- 2018-12-23 Pending — GAMLS
- 2018-12-12 Listed $184,900 GAMLS
- 2018-08-09 Sold (Public Records) $65,000 Public Records
- 2018-07-27 Sold (MLS) $65,000 GAMLS
- 2018-07-19 Pending — GAMLS
- 2018-07-19 Relisted — GAMLS
- 2018-07-10 Pending — GAMLS
- 2018-07-05 Listed $79,900 GAMLS
Property tax history
+16.6%/yrLatest (2025): $2,625 · +4.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…