CashFlowRE
Sign in Sign up
7676 Rutgers Cir
C Composite 56.77
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 +19.3/30.0
  • ARV discount +14.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.8/10.0
  • Schools +4.5/10.0
  • Rent growth +3.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

7676 Rutgers Cir · South Fulton, GA 30213
3 bd · 2.5 ba · 1,526 sqft · Townhouse public records · 154 Days on market
Built 2006 1,524 sqft lot $154/sqft · 14% below area Est $274k · 14% under $150/mo HOA · 7% of rent ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan-ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

Key facts

  • Private deck
  • Two clubhouses
  • Scenic walking paths

Tags

OPEN-CONCEPT FLOOR PLANCOZY FIREPLACEPRIVATE DECKTWO CLUBHOUSESSCENIC WALKING PATHSFOUR TENNIS COURTS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $235k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (2.2% below list).
  • Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 4.6% in South Fulton — 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.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.5%/yr); 531 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 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 $7k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $30k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
7.60%
Cash-on-cash
4.68%
DSCR
1.21
GRM
8.5

CMA / ARV

ARV (median comp)
$274,450
List price
$235,000
Delta
-14.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7750 Carnegie Dr 0.05mi 3/2.5 1,536 (+1%) 10mo $279,900 $182 88
7818 Marie Way 0.21mi 3/2.5 1,640 (+8%) 2mo $299,990 $183 76
5528 Cosimo Rd 0.22mi 3/2.5 1,640 (+8%) 5mo $299,990 $183 73
5529 Festival Ave 0.08mi 3/3.5 1,630 (+7%) 11mo $235,000 $144 72
5524 Cosimo Rd 0.22mi 3/2.5 1,640 (+8%) 8mo $324,990 $198 71
312 Lauren Dr 0.55mi 3/2.5 1,400 (-8%) 9mo $225,000 $161 54
7563 Avalon Blvd #305 0.16mi 2/2.5 (-1) 1,300 (-15%) 13mo $190,000 $146 52

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 · 2.53% rent growth · sell at horizon

5-year hold
IRR
-9.5%
Equity multiple
0.65×
Total profit
$-22,813
Equity at exit
$35,039
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-3,225
Equity at exit
$20,319

Cash invested: $65,800 (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 30213

Home prices YoY
-17.7%
Rents YoY
2.5%
Active inventory
531
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,299 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$79 /mo · $946/yr
Insurance
$98
HOA
$150
Vacancy / Maint / Mgmt
$483
Net cashflow
$257

Break-even live

Break-even rent $1,974
Max offer price $235,000
Occupancy floor 84%

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
$58,750
Closing costs
$7,050
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7744 Rutgers Cir Fairburn, GA 3.0 2.5 1936 $2,350 $1.21 2d 1 0.11mi
5472 Festival Ave Fairburn, GA 3.0 2.5 1640 $2,100 $1.28 5d 1 0.12mi
5472 Festival Ave Fairburn, GA 3.0 2.5 1640 $2,100 $1.28 12d 1 0.12mi
7823 Canterbury Ct Fairburn, GA 3.0 2.5 2136 $2,200 $1.03 24d 1 0.16mi
7599 Avalon Blvd Fairburn, GA 3.0 2.5 1648 $2,039 $1.24 2d 1 0.16mi
330 Avalon Sq Fairburn, GA 3.0 2.5 2047 $2,950 $1.44 24d 1 0.19mi
7740 Baron Rd Fairburn, GA 3.0 2.5 1911 $2,650 $1.39 12d 1 0.22mi
5617 Oakley Industrial Blvd Fairburn, GA 1.0–3.0 1.0–2.5 1558 $4,431 $2.84 1d 52 0.24mi
7784 Baron Rd Fairburn, GA 3.0 2.5 1911 $2,460 $1.29 43d 1 0.24mi
5500 Oakley Industrial Blvd Fairburn, GA 1.0–3.0 1.0–2.0 1057 $1,835 $1.74 1d 17 0.27mi
111 Jaclyn Way Fairburn, GA 4.0 2.5 1681 $2,245 $1.34 43d 1 0.44mi
3076 Broadleaf Trl Fairburn, GA 3.0 2.5 1373 $1,855 $1.35 1d 1 0.49mi
214 Ben Ln Fairburn, GA 3.0 2.5 1860 $2,035 $1.09 1d 1 0.50mi
2155 Shortleaf Rd Fairburn, GA 3.0 2.5 1784 $2,130 $1.19 5d 1 0.51mi
5474 Oakley Industrial Blvd Fairburn, GA 1.0–3.0 1.0–2.0 1001 $1,893 $1.89 1d 13 0.54mi
6010 Renaissance Pkwy Fairburn, GA 1.0–2.0 1.0–2.0 930 $2,291 $2.46 1d 11 0.56mi
7000 Renaissance Pkwy Fairburn, GA 1.0–3.0 1.0–2.0 1048 $2,963 $2.83 1d 12 0.62mi
154 Fairhaven Trl Fairburn, GA 3.0 2.0 1576 $2,190 $1.39 1d 1 0.80mi
3020 Meadow Glen Pass Fairburn, GA 3.0 2.0 1386 $2,400 $1.73 3d 1 1.03mi
700 Parkway Rd Union City, GA 3.0 2.5 1770 $1,795 $1.01 19d 1 1.49mi

HOA detail

Monthly dues
$150 · $1,800/yr
Likely covers
trashlandscapingexterior maint.poolsecurity

Listing history 30 events

  1. 2026-06-18
    days on market $235,000 Active 154 DOM
  2. 2026-06-17
    days on market $235,000 Active 153 DOM
  3. 2026-06-16
    days on market $235,000 Active 152 DOM
  4. 2026-06-15
    days on market $235,000 Active 151 DOM
  5. 2026-06-13
    days on market $235,000 Active 149 DOM
  6. 2026-06-09
    days on market $235,000 Active 145 DOM
  7. 2026-06-08
    days on market $235,000 Active 144 DOM
  8. 2026-06-07
    days on market $235,000 Active 143 DOM
  9. 2026-06-04
    days on market $235,000 Active 140 DOM
  10. 2026-06-03
    days on market $235,000 Active 139 DOM
  11. 2026-06-01
    days on market $235,000 Active 137 DOM
  12. 2026-05-31
    days on market $235,000 Active 136 DOM
  13. 2026-05-14
    price $239,500 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  14. 2026-05-14
    price $239,500 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  15. 2026-05-11
    status Back On Market 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  16. 2026-05-11
    status Active 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  17. 2026-05-02
    status Pending 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  18. 2026-04-22
    status Under Contract 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  19. 2026-04-22
    historical Active Under Contract 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  20. 2026-04-09
    price $240,000 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  21. 2026-04-09
    price $240,000 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  22. 2026-03-25
    price $244,000 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  23. 2026-03-25
    price $244,000 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  24. 2026-02-18
    price $245,000 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  25. 2026-02-18
    price $245,000 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  26. 2026-02-04
    price $250,000 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  27. 2026-02-04
    price $250,000 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  28. 2026-01-05
    listed $265,000 New 1082-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  29. 2026-01-05
    listed $265,000 Active 1088-char remark
    Show marketing remark (1088 chars)

    3-bedroom, 2.5-bathroom end-unit, stone-front townhome featuring an open-concept floor plan—ideal for both entertaining and relaxing by the cozy fireplace. The spacious primary suite offers a tray ceiling, large walk-in closet, and a private en-suite bathroom with double vanity, separate shower, and soaking tub. Two additional bedrooms share a full bath, providing flexibility for guests, family, or a home office. Additional highlights include a one-car garage and a private deck for outdoor enjoyment. Enjoy resort-style community amenities, including two clubhouses, a sparkling pool with beach-style entry, scenic walking paths, sidewalks, streetlights, and four tennis courts. HOA fees cover roof replacement, exterior maintenance, front and backyard landscaping, community grounds upkeep, trash service, and even a patrolling security guard for added peace of mind. Conveniently located with easy access to I-85, I-285, Hartsfield-Jackson International Airport, and Downtown Atlanta, and just minutes from The Avenue Shopping Pavilion in Peachtree City and Woodward Academy.

  30. 2025-12-10
    soldstatus $265,000

ⓘ 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
$946 · $79/mo
Projected year-2 tax
$2,162 · $180/mo
Expected delta
+$1,216/yr (+$101/mo · 128.4%)

ⓘ 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 6/10 Major 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 4 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
$27,584
− Mortgage interest
−$13,164
− Property taxes
−$946
− Insurance
−$1,175
− Repairs & maintenance
−$2,207
− Management
−$2,207
− HOA
−$1,800
− Depreciation
−$6,836
Taxable loss
−$751
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$180
After-tax cash flow
$3,262/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — South Fulton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
50,621
Household income
$94,125
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
1025.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (86%)
Race & ethnicity
Black 86% White 8% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Hispanic 1% Arab 1% Lithuanian 0%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% Arabic 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.66%
Current HPI
235.9372
Rent YoY
▲ 2.53%
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

-9.6% since first listed
18 events — show timeline
  • 2026-05-14 Price Changed $239,500 GAMLS
  • 2026-05-14 Price Changed $239,500 FMLS
  • 2026-05-11 Relisted GAMLS
  • 2026-05-11 Relisted FMLS
  • 2026-05-02 Pending FMLS
  • 2026-04-22 Pending GAMLS
  • 2026-04-22 Contingent FMLS
  • 2026-04-09 Price Changed $240,000 GAMLS
  • 2026-04-09 Price Changed $240,000 FMLS
  • 2026-03-25 Price Changed $244,000 GAMLS
  • 2026-03-25 Price Changed $244,000 FMLS
  • 2026-02-18 Price Changed $245,000 GAMLS
  • 2026-02-18 Price Changed $245,000 FMLS
  • 2026-02-04 Price Changed $250,000 GAMLS
  • 2026-02-04 Price Changed $250,000 FMLS
  • 2026-01-05 Listed $265,000 FMLS
  • 2026-01-05 Listed $265,000 GAMLS
  • 2025-12-10 Sold (Public Records) $265,000 Public Records

Property tax history

-2.2%/yr

Latest (2025): $946 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…