1268 Wylie St · Atlanta, 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 104°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
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 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 +18.8/30.0
- ARV discount +15.0/15.0
- DSCR +5.9/10.0
- Livability +4.2/5.0
- 1% rule +4.1/10.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Rent growth +2.0/5.0
- Appreciation +0.0/10.0
$364,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
Key facts
- Stainless appliances
- Tile flooring
- Granite counters
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $365k.
Deal economics
- At list price, monthly cash flow is $370 ($4k/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 $334k (8.6% below list).
- Recommended offer: $321k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.5% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents soft (-2.1%/yr); 158 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
- This rent runs 37% of the median local income ($108k/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 $3k of loan paydown is wiped out by about $11k 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 181 days — a 12% lower offer ($321k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 11y ago; this cycle's ask has dropped $90k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $178k; list at $365k implies a 105% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: 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 181 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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.
- 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
- 0.91% ✗
- Cap rate
- 7.51%
- Cash-on-cash
- 4.34%
- DSCR
- 1.19
- GRM
- 9.1
CMA / ARV
- ARV (median comp)
- $708,455
- List price
- $364,900
- Delta
- -48.49%
- 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 |
|---|---|---|---|---|---|---|---|
| 1085B Wylie St SE | 0.31mi | 3/2.5 | 1,850 (+2%) | 3mo | $699,900 | $378 | 78 |
| 1320 Hosea L Williams Dr NE | 0.15mi | 3/3.0 | 1,938 (+6%) | 4mo | $535,000 | $276 | 75 |
| 124 Dahlgren St SE | 0.14mi | 3/2.0 | 1,588 (-13%) | 1mo | $640,000 | $403 | 71 |
| 154 Walthall St SE | 0.35mi | 3/2.0 | 1,956 (+8%) | 1mo | $675,000 | $345 | 70 |
| 242 Haralson Ave NE | 0.65mi | 3/2.0 | 1,816 (-0%) | 1mo | $885,000 | $487 | 68 |
| 20 Sanderson St NE | 0.14mi | 4/3.0 (+1) | 2,016 (+11%) | 1mo | $732,000 | $363 | 66 |
| 91 Hutchinson St NE | 0.43mi | 3/3.5 | 1,890 (+4%) | 2mo | $751,829 | $398 | 66 |
| 4 Mayson Ave NE | 0.44mi | 4/3.0 (+1) | 1,758 (-3%) | 0mo | $639,000 | $363 | 65 |
| 94 Ericson St SE | 0.13mi | 4/2.0 (+1) | 1,581 (-13%) | 3mo | $399,000 | $252 | 64 |
| 22 Vinson Dr SE | 0.33mi | 3/3.0 | 2,084 (+15%) | 4mo | $590,000 | $283 | 53 |
| 1261 Mcpherson Ave | 0.57mi | 3/2.0 | 2,090 (+15%) | 2mo | $739,900 | $354 | 47 |
| 1250 Oak Grove Ave SE | 0.61mi | 4/3.0 (+1) | 2,006 (+10%) | 3mo | $690,000 | $344 | 43 |
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
- -12.7%
- Equity multiple
- 0.55×
- Total profit
- $-45,469
- Equity at exit
- $54,408
- IRR
- -8.5%
- Equity multiple
- 0.54×
- Total profit
- $-47,499
- Equity at exit
- $31,550
Cash invested: $102,172 (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 30317
- Rents YoY
- -2.1%
- Active inventory
- 158
- Price-to-rent
- 9.1×
Monthly cashflow live
- Estimated rent
- $3,337 high interval (Pro) →
- Mortgage (P&I)
- −$1,914
- Tax from tax record
- −$201 /mo · $2,410/yr
- Insurance
- −$152
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$701
- Net cashflow
- $370
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
- $91,225
- Closing costs
- $10,947
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1267 Wylie St SE Unit NA Atlanta, GA | 2.0 | 2.0 | 1870 | $2,490 | $1.33 | 14d | 1 | 0.03mi |
| 1326 Hosea L Williams Dr NE Atlanta, GA | 3.0 | 1.5 | 1516 | $2,800 | $1.85 | 5d | 1 | 0.15mi |
| 142 Moreland Ave SE #102 Atlanta, GA | 2.0 | 2.5 | 1503 | $2,195 | $1.46 | 24d | 1 | 0.24mi |
| 142 Moreland Ave SE Atlanta, GA | 2.0 | 3.0 | 1503 | $2,195 | $1.46 | 24d | 1 | 0.25mi |
| 151 Moreland Ave SE Atlanta, GA | 3.0 | 2.0 | 1500 | $2,400 | $1.60 | 24d | 1 | 0.28mi |
| 1365 Memorial Dr SE #9 Atlanta, GA | 2.0 | 2.5 | 1300 | $4,000 | $3.08 | 24d | 1 | 0.38mi |
| 1146 Wade St NE Atlanta, GA | 4.0 | 2.0 | 1800 | $5,000 | $2.78 | 22d | 1 | 0.38mi |
| 1436 Walker Pl SE Atlanta, GA | 3.0 | 3.5 | 1700 | $3,050 | $1.79 | 24d | 1 | 0.42mi |
| 1024 Kirkwood Ave SE Atlanta, GA | 3.0 | 2.5 | 1800 | $6,400 | $3.56 | 22d | 1 | 0.45mi |
| 198 La France Walk Atlanta, GA | 2.0 | 3.0 | 1433 | $2,900 | $2.02 | 12d | 1 | 0.49mi |
| 198 La France Walk Atlanta, GA | 2.0 | 2.0 | 1433 | $2,900 | $2.02 | 12d | 1 | 0.49mi |
| 198 La France Walk Atlanta, GA | 2.0 | 2.5 | 1433 | $2,900 | $2.02 | 24d | 1 | 0.49mi |
| 192 Stovall St SE Atlanta, GA | 2.0 | 3.0 | 2000 | $6,400 | $3.20 | 22d | 1 | 0.52mi |
| 205 Whitefoord Ave NE Unit A Atlanta, GA | 4.0 | 3.0 | 1922 | $4,500 | $2.34 | 18d | 1 | 0.56mi |
| 1258 DeKalb Ave NE Atlanta, GA | 3.0 | 2.5–3.5 | 2557 | $3,700 | $1.45 | 22d | 2 | 0.65mi |
| 72 Kenyon St SE Unit 72 Atlanta, GA | 2.0 | 1.0 | 1320 | $2,490 | $1.89 | 24d | 1 | 0.66mi |
| 390 Stovall St SE Atlanta, GA | 2.0 | 1.0–2.0 | 1085 | $1,907 | $1.76 | 2d | 16 | 0.66mi |
| 220 Mayson Ave NE Atlanta, GA | 3.0 | 2.0 | 2342 | $4,250 | $1.81 | 18d | 1 | 0.67mi |
| 300 Gibson St SE Atlanta, GA | 3.0 | 3.5 | 2068 | $4,750 | $2.30 | 4d | 1 | 0.70mi |
| 1422 Metropolitan Ave SE Atlanta, GA | 2.0 | 2.0 | 1332 | $2,800 | $2.10 | 24d | 1 | 0.71mi |
| 920 Memorial Dr SE #22 Atlanta, GA | 2.0 | 2.0 | 2000 | $3,600 | $1.80 | 18d | 1 | 0.72mi |
| 97 Selman St SE Atlanta, GA | 3.0 | 2.0 | 1363 | $3,695 | $2.71 | 24d | 1 | 0.72mi |
| 105 Selman St SE Atlanta, GA | 3.0 | 2.0 | 2053 | $4,195 | $2.04 | 17d | 1 | 0.73mi |
| 1084 Sanders Ave SE Unit A-B Atlanta, GA | 4.0 | 3.0 | 2550 | $5,500 | $2.16 | 24d | 1 | 0.75mi |
| 1084 Sanders Ave SE Unit A Atlanta, GA | 3.0 | 2.0 | 1900 | $3,800 | $2.00 | 24d | 1 | 0.75mi |
| 230 Bill Kennedy Way SE Atlanta, GA | 2.0 | 1.0–2.5 | 1062 | $3,019 | $2.84 | 1d | 42 | 0.77mi |
| 285 Mayson Ave NE Atlanta, GA | 2.0 | 1.0–2.0 | 943 | $3,402 | $3.61 | 1d | 25 | 0.78mi |
| 241 Maynard Ter SE #5 Atlanta, GA | 3.0 | 2.0 | 1932 | $2,645 | $1.37 | 24d | 1 | 0.79mi |
| 807 Field St SE Atlanta, GA | 2.0 | 1.0 | 1690 | $2,600 | $1.54 | 24d | 1 | 0.79mi |
| 241 Maynard Ter SE #16 Atlanta, GA | 3.0 | 3.5 | 2231 | $7,000 | $3.14 | 11d | 1 | 0.80mi |
| 1369 Glenwood Ave SE Atlanta, GA | 3.0 | 2.0 | 1700 | $3,200 | $1.88 | 24d | 1 | 0.86mi |
| 277 Clifton St SE Atlanta, GA | 1.0–3.0 | 1.0–3.5 | 1175 | $3,738 | $3.18 | 2d | 7 | 0.89mi |
| 1515 Iverson St NE Atlanta, GA | 3.0 | 2.5 | 1722 | $6,000 | $3.48 | 7d | 1 | 0.93mi |
| 780 Memorial Dr SE Atlanta, GA | 3.0 | 1.0–2.0 | 920 | $2,919 | $3.17 | 1d | 21 | 0.94mi |
| 777 Memorial Dr SE Atlanta, GA | 3.0 | 1.0–2.0 | 1005 | $3,069 | $3.05 | 2d | 22 | 0.95mi |
| 745 Kirkwood Ave SE Atlanta, GA | 3.0 | 3.5 | 1812 | $5,500 | $3.04 | 22d | 1 | 0.98mi |
| 174 Estoria St SE Atlanta, GA | 3.0 | 3.5 | 2000 | $6,000 | $3.00 | 20d | 1 | 1.00mi |
| 133 Estoria St SE Atlanta, GA | 2.0 | 2.5 | 1491 | $6,200 | $4.16 | 24d | 1 | 1.01mi |
| 195 Arizona Ave NE Atlanta, GA | 2.0 | 2.0 | 1263 | $2,948 | $2.33 | 14d | 2 | 1.01mi |
| 250 Arizona Ave NE Atlanta, GA | 1.0–2.0 | 1.0–2.5 | 1124 | $2,689 | $2.39 | 3d | 4 | 1.02mi |
Listing history 41 events
-
2026-06-13statusdays on market $364,900 Pending 181 DOM
-
2026-06-09days on market $364,900 Active 180 DOM
-
2026-06-08days on market $364,900 Active 179 DOM
-
2026-06-07days on market $364,900 Active 178 DOM
-
2026-06-04days on market $364,900 Active 175 DOM
-
2026-06-03days on market $364,900 Active 174 DOM
-
2026-06-02days on market $364,900 Active 173 DOM
-
2026-06-02price $364,900 Active 172 DOM
-
2026-06-01days on market $424,900 Active 172 DOM
-
2026-05-31days on market $424,900 Active 171 DOM
-
2026-05-18price $424,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2026-05-18price $424,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2026-02-03price $434,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2026-02-03price $434,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2026-01-06price $444,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2026-01-06price $444,900 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2025-12-11$454,900 Active 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2025-03-20historical
-
2025-03-20historical
-
2025-03-02price $479,900
-
2025-03-02price $479,900
-
2025-02-23price $499,900
-
2025-02-23price $499,900
-
2025-02-12$525,000 Active
-
2025-02-12$525,000 New
-
2025-02-11$454,900 New 692-char remark
Show marketing remark (692 chars)
Bank-owned/REO opportunity in vibrant Edgewood! This 3-bed, 2-bath home offers an open kitchen with granite counters, stainless appliances, and tile flooring, plus a bright sunroom with five windows. Bedrooms feature floating-style flooring, and laundry hookups add convenience. Outside, enjoy off-street parking for up to four cars, garden space, mature fruit trees, and a partially fenced yard near a peaceful creek. Located minutes from Edgewood Retail District, local parks, restaurants, and MARTA, with quick access to I-20. Just 20 minutes to the nearest beach-style recreation at Lake Clara Meer in Piedmont Park. Ideal for investors or buyers looking to customize an in-town property.
-
2017-09-27historical
-
2017-09-05$399,000 New
-
2017-09-05historical
-
2017-08-16$399,000 New
-
2016-10-11soldstatus $178,000
-
2016-02-01historical
-
2015-12-10price $185,000
-
2015-11-19historical
-
2015-11-17$200,000 New
-
2015-08-26status Back On Market
-
2015-08-26status Pending Offer Approval
-
2015-08-26historical
-
2015-08-01status Pending Offer Approval
-
2015-07-20$209,000 New
-
2006-01-11soldstatus $275,000
ⓘ 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
- $2,410 · $201/mo
- Projected year-2 tax
- $3,357 · $280/mo
- Expected delta
- +$947/yr (+$79/mo · 39.3%)
ⓘ 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 ≥104°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 6 unhealthy d/yr today · 8 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
- $40,043
- − Mortgage interest
- −$20,440
- − Property taxes
- −$2,410
- − Insurance
- −$1,824
- − Repairs & maintenance
- −$3,203
- − Management
- −$3,203
- − Depreciation
- −$10,615
- Taxable loss
- −$1,654
- Est. tax savings @ 24.0%
- +$397
- After-tax cash flow
- $4,833/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
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Dekalb County · 782,738 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 15,622
- Household income
- $107,955
- Rent vs Own
- Severe rent burden
- 486.0
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 0.63)
- Race & ethnicity
- White 49% Black 34% Two or more races 9% Hispanic / Latino 8% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Cuban 1% Dominican 2%
- Common ancestry
- Italian 3% Serbian 2% Slovak 2%
- Foreign-born
- 5% · Canada, Jamaica
- Languages at home
- 91% English-only · Spanish 6%
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
- ▼ -447.69%
- Current HPI
- 328.6186
- Rent YoY
- ▼ -2.12%
- 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
+54.5% since first listed31 events — show timeline
- 2026-05-18 Price Changed $424,900 GAMLS
- 2026-05-18 Price Changed $424,900 FMLS
- 2026-02-03 Price Changed $434,900 GAMLS
- 2026-02-03 Price Changed $434,900 FMLS
- 2026-01-06 Price Changed $444,900 FMLS
- 2026-01-06 Price Changed $444,900 GAMLS
- 2025-12-11 Listed $454,900 FMLS
- 2025-03-20 Listing Removed — GAMLS
- 2025-03-20 Listing Removed — FMLS
- 2025-03-02 Price Changed $479,900 GAMLS
- 2025-03-02 Price Changed $479,900 FMLS
- 2025-02-23 Price Changed $499,900 GAMLS
- 2025-02-23 Price Changed $499,900 FMLS
- 2025-02-12 Listed $525,000 GAMLS
- 2025-02-12 Listed $525,000 FMLS
- 2025-02-11 Listed $454,900 GAMLS
- 2017-09-27 Listing Removed — GAMLS
- 2017-09-05 Listed $399,000 GAMLS
- 2017-09-05 Listing Removed — GAMLS
- 2017-08-16 Listed $399,000 GAMLS
- 2016-10-11 Sold (Public Records) $178,000 Public Records
- 2016-02-01 Listing Removed — GAMLS
- 2015-12-10 Price Changed $185,000 GAMLS
- 2015-11-19 Listing Removed — GAMLS
- 2015-11-17 Listed $200,000 GAMLS
- 2015-08-26 Relisted — GAMLS
- 2015-08-26 Pending — GAMLS
- 2015-08-26 Listing Removed — GAMLS
- 2015-08-01 Pending — GAMLS
- 2015-07-20 Listed $209,000 GAMLS
- 2006-01-11 Sold (Public Records) $275,000 Public Records
Property tax history
+7.7%/yrLatest (2025): $2,410 · +2.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…