5595 Marbut Rd · Redan, GA
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 10 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B+ 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 +29.7/30.0
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +3.2/5.0
- Rent growth +2.8/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$125,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
Key facts
- Dining area
- Bright living room
- Outdoor space
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.5-bath townhouse listed at $125k.
Deal economics
- At list price, monthly cash flow is $401 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $125k).
- Recommended offer: $114k (9.0% below list) — sets the bar for market timing.
- Cap rate 10.7% vs local median 5.4% in Redan — 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 64/100 on livability (#274 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, commute F.
- 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.
- Zoned schools: Panola Way Elementary School (math 8% / reading 12%, grade F, #1,092 of 1,228 statewide, top 91%, 653 students, 100% FRL); Miller Grove Middle School (math 8% / reading 18%, grade F, #410 of 470 statewide, top 87%, 722 students, 100% FRL); Miller Grove High School (math 5% / reading 5%, grade F, #394 of 424 statewide, top 97%, 1,188 students, 100% FRL) — zoned schools average 100% FRL vs 68% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 9% at this address vs 24% district-wide (-14 pts) — the specific schools serving this property underperform the Dekalb County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+1.2%/yr); 435 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 36% of the median local income ($62k/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 $864 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 92 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
- 15 sale attempts since 2y 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.
Risks & watch-outs
- Watch-outs: property tax is 3.0% of price; flood insurance adds $56/mo.
- Climate carrying-cost: major flood risk; moderate wind risk, 26% chance of damaging wind over 30y; 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
- It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- Crime grade is D 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?
- 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
- 1.50% ✓
- Cap rate
- 10.68%
- Cash-on-cash
- 15.65%
- DSCR
- 1.70
- GRM
- 5.6
CMA / ARV
- ARV (on-the-fly)
- $196,444
- Comps found
- 10
Show comp detail 10 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5581 Marbut Rd | 0.04mi | 3/1.5 | 1,280 (-13%) | 9mo | $138,000 | $108 | 66 |
| 5587 Strathmoor Manor Cir | 0.63mi | 2/2.5 (-1) | 1,455 (-1%) | 9mo | $129,000 | $89 | 57 |
| 5569 Marbut Rd | 0.06mi | 3/1.5 | 1,280 (-13%) | 19mo | $149,900 | $117 | 56 |
| 5644 Strathmoor Manor Cir | 0.69mi | 3/2.5 | 1,500 (+2%) | 17mo | $235,000 | $157 | 50 |
| 5536 Strathmoor Manor Cir | 0.73mi | 3/2.5 | 1,368 (-7%) | 9mo | $205,000 | $150 | 47 |
| 5553 Strathmoor Manor Cir | 0.71mi | 3/2.5 | 1,340 (-9%) | 8mo | $160,727 | $120 | 46 |
| 5877 Greystone Dr Unit BV116 | 0.72mi | 3/2.5 | 1,539 (+5%) | 16mo | $292,100 | $190 | 45 |
| 5677 Wind Gate Ln | 0.74mi | 2/2.5 (-1) | 1,372 (-6%) | 9mo | $160,000 | $117 | 42 |
| 5864 Strathmoor Manor Cir | 0.70mi | 3/2.5 | 1,347 (-8%) | 20mo | $219,000 | $163 | 37 |
| 5563 Strathmoor Manor Cir | 0.69mi | 3/2.5 | 1,636 (+12%) | 17mo | $219,000 | $134 | 34 |
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 · 1.18% rent growth · sell at horizon
- IRR
- 1.6%
- Equity multiple
- 1.06×
- Total profit
- $2,076
- Equity at exit
- $18,638
- IRR
- 9.0%
- Equity multiple
- 1.63×
- Total profit
- $22,008
- Equity at exit
- $10,808
Cash invested: $35,000 (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 30058
- Home prices YoY
- -21.4%
- Rents YoY
- 1.2%
- Active inventory
- 435
- Price-to-rent
- 5.6×
Monthly cashflow live
- Estimated rent
- $1,876 high interval (Pro) →
- Mortgage (P&I)
- −$656
- Tax from tax record
- −$318 /mo · $3,812/yr
- Insurance
- −$52
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$394
- Net cashflow
- $401
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
- $31,250
- Closing costs
- $3,750
- 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 |
|---|---|---|---|---|---|---|---|---|
| 5579 Marbut Rd Lithonia, GA | 3.0 | 2.5 | 1280 | $1,850 | $1.45 | 43d | 1 | 0.05mi |
| 1964 Taffeta Trl Lithonia, GA | 3.0 | 2.0 | 1508 | $1,870 | $1.24 | 19d | 1 | 0.12mi |
| 5663 Saint Thomas Dr Lithonia, GA | 4.0 | 2.0 | 1230 | $1,595 | $1.30 | 12d | 1 | 0.19mi |
| 2005 Marbut Forest Dr Lithonia, GA | 3.0 | 2.0 | 1556 | $1,900 | $1.22 | 5d | 1 | 0.19mi |
| 1893 Gingham Way Lithonia, GA | 3.0 | 2.0 | 1144 | $1,730 | $1.51 | 16d | 1 | 0.24mi |
| 5536 Downs Way Lithonia, GA | 3.0 | 2.0 | 1400 | $1,600 | $1.14 | 43d | 1 | 0.25mi |
| 2093 Drake Ct Lithonia, GA | 3.0 | 2.0 | 1168 | $1,494 | $1.28 | 3d | 1 | 0.38mi |
| 1874 Vauxhall Dr Lithonia, GA | 3.0 | 2.0 | 1367 | $1,595 | $1.17 | 3d | 1 | 0.40mi |
| 5550 Wellborn Creek Dr Lithonia, GA | 3.0 | 2.5 | 1850 | $2,085 | $1.13 | 1d | 1 | 0.47mi |
| 1815 Herringbone Holw Lithonia, GA | 3.0 | 2.0 | 1812 | $1,750 | $0.97 | 43d | 1 | 0.48mi |
| 1724 Laurel Creek Cir Lithonia, GA | 3.0 | 2.5 | 1558 | $1,935 | $1.24 | 12d | 1 | 0.52mi |
| 5625 Strathmoor Manor Cir Lithonia, GA | 3.0 | 2.5 | 1336 | $1,550 | $1.16 | 3d | 1 | 0.65mi |
| 5356 Olde St Stone Mountain, GA | 3.0 | 2.5 | 1560 | $1,745 | $1.12 | 20d | 1 | 0.66mi |
| 5823 Strathmoor Manor Cir Lithonia, GA | 3.0 | 2.5 | 1348 | $1,925 | $1.43 | 24d | 1 | 0.67mi |
| 5863 Strathmoor Manor Cir Lithonia, GA | 3.0 | 2.5 | 1347 | $1,650 | $1.22 | 3d | 1 | 0.69mi |
| 5811 Strathmoor Manor Cir Lithonia, GA | 2.0 | 1.5 | 1044 | $1,560 | $1.49 | 12d | 1 | 0.70mi |
| 5798 Strathmoor Manor Cir Lithonia, GA | 3.0 | 2.5 | 1347 | $1,575 | $1.17 | 43d | 1 | 0.70mi |
| 2244 Mulsanne Dr Lithonia, GA | 3.0 | 2.5 | 1750 | $2,250 | $1.29 | 5d | 1 | 0.71mi |
| 5792 Strathmoor Manor Cir Lithonia, GA | 2.0 | 2.5 | 1428 | $1,700 | $1.19 | 43d | 1 | 0.71mi |
| 2090 Tidwell Trl Stone Mountain, GA | 3.0 | 2.0 | 1214 | $1,800 | $1.48 | 43d | 1 | 0.72mi |
| 1958 Overton Trl Stone Mountain, GA | 3.0 | 2.0 | 1100 | $1,625 | $1.48 | 22d | 1 | 0.72mi |
| 2248 Mulsanne Dr Lithonia, GA | 3.0 | 2.5 | 1750 | $2,250 | $1.29 | 43d | 1 | 0.72mi |
| 5876 Strathmoor Manor Cir Unit 1 Lithonia, GA | 3.0 | 2.5 | 1400 | $1,295 | $0.93 | 24d | 1 | 0.73mi |
| 5791 Strathmoor Manor Cir Lithonia, GA | 2.0 | 2.5 | 1428 | $1,600 | $1.12 | 22d | 1 | 0.73mi |
| 1717 Panola Rd Stone Mountain, GA | 3.0–4.0 | 2.5 | 2107 | $2,369 | $1.12 | 1d | 97 | 0.75mi |
| 2286 Strathmoor Manor Dr Lithonia, GA | 3.0 | 2.5 | 1348 | $1,675 | $1.24 | 1d | 1 | 0.79mi |
| 1610 Burnstone Dr Stone Mountain, GA | 3.0 | 2.0 | 1370 | $1,850 | $1.35 | 43d | 1 | 0.81mi |
| 2060 Kimber Trl Stone Mountain, GA | 3.0 | 2.0 | 1058 | $1,650 | $1.56 | 3d | 1 | 0.81mi |
| 5749 Strathmoor Manor Cir Lithonia, GA | 2.0 | 1.5 | 1046 | $1,350 | $1.29 | 5d | 1 | 0.82mi |
| 2078 Kimber Trl Stone Mountain, GA | 3.0 | 2.0 | 1144 | $2,013 | $1.76 | 5d | 1 | 0.82mi |
| 5712 Windfall Ln Lithonia, GA | 2.0 | 2.5 | 1372 | $1,681 | $1.23 | 5d | 1 | 0.83mi |
| 5663 Windfall Ln Lithonia, GA | 3.0 | 2.5 | 1272 | $1,650 | $1.30 | 43d | 1 | 0.84mi |
| 5663 Windfall Ln Lithonia, GA | 3.0 | 2.5 | 1272 | $1,650 | $1.30 | 24d | 1 | 0.84mi |
| 5720 Windfall Ln Lithonia, GA | 2.0 | 2.5 | 1372 | $1,500 | $1.09 | 43d | 1 | 0.84mi |
| 5687 Windfall Ln Lithonia, GA | 2.0 | 2.0 | 1372 | $1,395 | $1.02 | 24d | 1 | 0.85mi |
| 5788 Calle Vista Dr Lithonia, GA | 3.0 | 2.5 | 1593 | $2,300 | $1.44 | 18d | 1 | 0.87mi |
| 5812 Wind Gate Ln Lithonia, GA | 3.0 | 2.5 | 1372 | $1,700 | $1.24 | 43d | 1 | 0.87mi |
| 1652 Downs Xing Stone Mountain, GA | 3.0 | 2.5 | 1376 | $1,675 | $1.22 | 5d | 1 | 0.87mi |
| 5739 Windfall Ln Lithonia, GA | 2.0 | 2.5 | 1342 | $1,625 | $1.21 | 12d | 1 | 0.87mi |
| 5972 Wellborn Trce Lithonia, GA | 3.0 | 2.0 | 1820 | $1,000 | $0.55 | 12d | 1 | 0.94mi |
Listing history 47 events
-
2026-05-11status Under Contract 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-04-17status Pending
-
2026-02-26historical Active Under Contract 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-02-26historical Active Under Contract
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-02-23price $125,000 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-02-23price $125,000
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-02-11status Back On Market 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-02-11status Active
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-01-27historical Active Under Contract 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-01-27historical Active Under Contract
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-01-15$129,900 New 628-char remark
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2026-01-15$129,900 Active
Show marketing remark (628 chars)
Welcome to this beautifully renovated Lithonia townhome offering a functional and inviting layout. Upon entry, you're greeted by a bright living room with the dining area and kitchen straight ahead, creating an ideal flow for everyday living. The upper level features the oversized primary bedroom and an additional large bedroom with a shared bath, while the basement offers a third bedroom and spacious laundry room for added flexibility and storage. The home is equipped with appliances and features a mix of tile and luxury vinyl flooring throughout. Enjoy outdoor space in the backyard-perfect for relaxing or entertaining.
-
2025-12-30historical
-
2025-10-10$119,900 New
-
2025-10-08historical
-
2025-10-08historical
-
2025-09-19status Back On Market
-
2025-09-19status Active
-
2025-09-09status Under Contract
-
2025-09-09status Pending
-
2025-09-05historical
-
2025-09-05historical
-
2025-06-27$129,900 New
-
2025-06-27$129,900 Active
-
2025-06-06historical
-
2025-06-06historical
-
2025-05-27status Back On Market
-
2025-05-27status Active
-
2025-04-07status Under Contract
-
2025-04-01status Pending
-
2025-02-11status Price Change
-
2025-02-11status Active
-
2025-02-11price $129,900
-
2025-02-11price $129,900
-
2025-02-09historical
-
2025-02-09historical
-
2025-01-23price $139,900
-
2025-01-23price $139,900
-
2025-01-09price $144,900
-
2025-01-09price $144,900
-
2024-12-10price $154,900
-
2024-12-10price $154,900
-
2024-11-13$159,900 Active
-
2024-11-13$159,900 New
-
2013-04-30soldstatus $2,702,382
-
2005-11-04soldstatus $68,000
-
2000-12-06soldstatus $89,000
ⓘ 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
- $3,812 · $318/mo
- Projected year-2 tax
- $3,812 · $318/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 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 26% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 7 unhealthy d/yr today · 10 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
- $22,510
- − Mortgage interest
- −$7,002
- − Property taxes
- −$3,812
- − Insurance
- −$1,292
- − Repairs & maintenance
- −$1,801
- − Management
- −$1,801
- − Depreciation
- −$3,636
- Taxable income
- $3,166
- Est. tax owed @ 24.0%
- −$760
- After-tax cash flow
- $4,053/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 — Redan
- Score
- 64/100
- State rank
- #274
- US rank
- #14766
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Redan, GA
- County
- Dekalb County · 782,738 people
- City population
- 29,279
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 62,614
- Household income
- $61,684
- Rent vs Own
- Severe rent burden
- 3471.0
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
- Predominantly Black (91%)
- Race & ethnicity
- Black 91% Hispanic / Latino 3% White 3% Two or more races 3%
- Common ancestry
- Hispanic 0%
- Foreign-born
- 12% · Canada, United Kingdom
- Languages at home
- 93% English-only · Spanish 2% French/Haitian/Cajun 1%
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
- ▼ -60.90%
- Current HPI
- 224.0366
- Rent YoY
- ▲ 1.18%
- 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
+40.4% since first listed47 events — show timeline
- 2026-05-11 Pending — GAMLS
- 2026-04-17 Pending — FMLS
- 2026-02-26 Contingent — GAMLS
- 2026-02-26 Contingent — FMLS
- 2026-02-23 Price Changed $125,000 GAMLS
- 2026-02-23 Price Changed $125,000 FMLS
- 2026-02-11 Relisted — GAMLS
- 2026-02-11 Relisted — FMLS
- 2026-01-27 Contingent — GAMLS
- 2026-01-27 Contingent — FMLS
- 2026-01-15 Listed $129,900 FMLS
- 2026-01-15 Listed $129,900 GAMLS
- 2025-12-30 Listing Removed — GAMLS
- 2025-10-10 Listed $119,900 GAMLS
- 2025-10-08 Listing Removed — FMLS
- 2025-10-08 Listing Removed — GAMLS
- 2025-09-19 Relisted — GAMLS
- 2025-09-19 Relisted — FMLS
- 2025-09-09 Pending — GAMLS
- 2025-09-09 Pending — FMLS
- 2025-09-05 Listing Removed — FMLS
- 2025-09-05 Listing Removed — GAMLS
- 2025-06-27 Listed $129,900 FMLS
- 2025-06-27 Listed $129,900 GAMLS
- 2025-06-06 Listing Removed — GAMLS
- 2025-06-06 Listing Removed — FMLS
- 2025-05-27 Relisted — GAMLS
- 2025-05-27 Relisted — FMLS
- 2025-04-07 Pending — GAMLS
- 2025-04-01 Pending — FMLS
- 2025-02-11 Relisted — GAMLS
- 2025-02-11 Relisted — FMLS
- 2025-02-11 Price Changed $129,900 GAMLS
- 2025-02-11 Price Changed $129,900 FMLS
- 2025-02-09 Listing Removed — GAMLS
- 2025-02-09 Listing Removed — FMLS
- 2025-01-23 Price Changed $139,900 GAMLS
- 2025-01-23 Price Changed $139,900 FMLS
- 2025-01-09 Price Changed $144,900 FMLS
- 2025-01-09 Price Changed $144,900 GAMLS
- 2024-12-10 Price Changed $154,900 GAMLS
- 2024-12-10 Price Changed $154,900 FMLS
- 2024-11-13 Listed $159,900 GAMLS
- 2024-11-13 Listed $159,900 FMLS
- 2013-04-30 Sold (Public Records) $2,702,382 Public Records
- 2005-11-04 Sold (Public Records) $68,000 Public Records
- 2000-12-06 Sold (Public Records) $89,000 Public Records
Property tax history
+9.6%/yrLatest (2025): $3,812 · +5.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…