CashFlowRE
Sign in Sign up
4136 Weelaunee Rd
C- Composite 53.6
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 +17.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.6/10.0
  • Rent growth +3.6/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$235,000

4136 Weelaunee Rd · Stonecrest, GA 30294
3 bd · 2.0 ba · 1,784 sqft · SingleFamily public records · 331 Days on market
Built 1962 1.84 ac lot $132/sqft · 20% below area Est $358k · 34% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

Key facts

  • 1.84 acre lot
  • 2 garage spots
  • Built 1962

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/2.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $190 ($2k/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 $226k (3.9% below list).
  • Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 5.1% in Stonecrest — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.6%/yr); 254 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $7k 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 331 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 8y ago; this cycle's ask has dropped $85k (27%) 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→17/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 331 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.96%
Cap rate
7.26%
Cash-on-cash
3.46%
DSCR
1.15
GRM
8.7

CMA / ARV

ARV (median comp)
$357,668
List price
$235,000
Delta
-34.30%
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
3998 Chimney Ridge Dr 0.46mi 4/3.5 (+1) 1,780 (-0%) 13mo $263,000 $148 57
3988 Chimney Ridge Dr 0.48mi 3/2.5 1,630 (-9%) 9mo $250,000 $153 54
4244 Newcomb Rd 0.61mi 4/2.0 (+1) 1,810 (+2%) 14mo $300,000 $166 52
4103 Kingship Dr 0.40mi 3/2.5 2,047 (+15%) 9mo $161,500 $79 47
3868 Prentiss Dr 0.67mi 3/2.0 1,635 (-8%) 10mo $265,000 $162 46
3951 Mcgill Dr 0.71mi 4/3.0 (+1) 1,705 (-4%) 6mo $198,000 $116 46
4924 River Rd 0.69mi 3/2.5 1,700 (-5%) 16mo $385,000 $226 45
4287 Traipse Path 0.49mi 4/2.5 (+1) 2,004 (+12%) 8mo $289,000 $144 43
3861 English Valley Dr 0.38mi 4/2.5 (+1) 1,988 (+11%) 16mo $275,600 $139 43
4373 Trake Way 0.58mi 3/2.5 2,019 (+13%) 14mo $299,000 $148 37
4119 Sweetwater Pkwy 0.74mi 4/2.5 (+1) 2,030 (+14%) 8mo $355,000 $175 29
4499 Lombard Rd 0.68mi 4/2.5 (+1) 2,004 (+12%) 14mo $298,000 $149 29

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 · 4.56% rent growth · sell at horizon

5-year hold
IRR
-9.1%
Equity multiple
0.66×
Total profit
$-22,368
Equity at exit
$35,039
10-year hold
IRR
2.3%
Equity multiple
1.17×
Total profit
$11,414
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 30294

Home prices YoY
-25.0%
Rents YoY
4.6%
Active inventory
254
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,259 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$264 /mo · $3,170/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$474
Net cashflow
$190

Break-even live

Break-even rent $2,018
Max offer price $235,000
Occupancy floor 87%

Sensitivity live

Price -10% $323 -5% $256 +0% $190 +5% $123 +10% $57
Rent -10% $11 -5% $101 +0% $190 +5% $279 +10% $368
Rate -1.0pp $308 -0.5pp $250 base $190 +0.5pp $129 +1.0pp $67

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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3948 English Valley Dr Ellenwood, GA 4.0 3.0 2492 $2,590 $1.04 13d 1 0.23mi
4611 River Rd Ellenwood, GA 4.0 4.0 2564 $2,181 $0.85 25d 1 0.30mi
4000 Wychwood Ln Ellenwood, GA 4.0 2.5 2535 $2,535 $1.00 13d 1 0.32mi
3924 Chimney Ridge Ct Ellenwood, GA 3.0 2.0 1252 $2,000 $1.60 44d 1 0.57mi
4068 Day Trl S Ellenwood, GA 4.0 2.0 1836 $2,100 $1.14 5d 1 0.62mi
3856 Radcliffe Blvd Decatur, GA 4.0 3.0 1968 $1,995 $1.01 44d 1 0.63mi
4061 Faron Ct Ellenwood, GA 4.0 2.0 2184 $2,174 $1.00 0d 1 0.70mi
3862 Shane Ct Ellenwood, GA 4.0 2.0 1372 $1,750 $1.28 0d 1 0.81mi
3713 Stanford Cir Decatur, GA 3.0 2.0 1305 $1,820 $1.39 0d 1 1.02mi
3667 Manhattan Dr Decatur, GA 4.0 2.5 1596 $1,981 $1.24 0d 1 1.08mi
4254 Catalpa Park Ellenwood, GA 3.0 2.0 2048 $1,605 $0.78 44d 1 1.16mi
4229 Catalpa Park Ellenwood, GA 3.0 2.0 1280 $1,675 $1.31 44d 1 1.18mi
3693 Belmont Abbey Dr Decatur, GA 4.0 2.5 2454 $2,531 $1.03 13d 1 1.26mi
3605 Brycewood Dr Decatur, GA 3.0 3.0 1515 $2,150 $1.42 44d 1 1.27mi
3605 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.27mi
3607 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.27mi
3607 Brycewood Dr Decatur, GA 3.0 3.0 1515 $2,150 $1.42 44d 1 1.27mi
3601 Brycewood Dr Decatur, GA 3.0 2.5 1500 $2,150 $1.43 25d 1 1.27mi
3601 Brycewood Dr Decatur, GA 3.0 2.5 1515 $2,150 $1.42 44d 1 1.27mi
3583 Brycewood Dr Decatur, GA 3.0 2.5 1461 $2,150 $1.47 44d 1 1.28mi
3577 Brycewood Dr Decatur, GA 3.0 2.5 1501 $1,950 $1.30 44d 1 1.29mi
5266 River Rd Ellenwood, GA 3.0 1.0 1537 $1,850 $1.20 44d 1 1.32mi
3688 Seton Hall Dr Decatur, GA 4.0 2.5 2308 $2,300 $1.00 6d 1 1.39mi
3604 Spring Trce Decatur, GA 3.0 2.5 1806 $1,595 $0.88 44d 1 1.44mi

Listing history 50 events

  1. 2026-06-21
    days on market $235,000 Active 331 DOM
  2. 2026-06-18
    days on market $235,000 Active 328 DOM
  3. 2026-06-17
    days on market $235,000 Active 327 DOM
  4. 2026-06-16
    days on market $235,000 Active 326 DOM
  5. 2026-06-15
    days on market $235,000 Active 325 DOM
  6. 2026-06-13
    days on market $235,000 Active 323 DOM
  7. 2026-06-09
    days on market $235,000 Active 319 DOM
  8. 2026-06-08
    days on market $235,000 Active 318 DOM
  9. 2026-06-07
    days on market $235,000 Active 317 DOM
  10. 2026-06-04
    days on market $235,000 Active 314 DOM
  11. 2026-06-03
    days on market $235,000 Active 313 DOM
  12. 2026-06-02
    days on market $235,000 Active 312 DOM
  13. 2026-06-01
    days on market $235,000 Active 311 DOM
  14. 2026-05-31
    days on market $235,000 Active 310 DOM
  15. 2026-04-30
    status Active 1347-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  16. 2026-04-30
    status Back On Market 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  17. 2026-04-26
    historical Active Under Contract 1020-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  18. 2026-04-26
    historical Active Under Contract 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  19. 2026-03-18
    status Active 1347-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  20. 2026-03-18
    status Back On Market 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  21. 2026-03-06
    historical Active Under Contract 1020-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  22. 2026-03-06
    historical Active Under Contract 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  23. 2026-03-02
    status Back On Market 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  24. 2026-02-26
    historical Active Under Contract 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  25. 2026-01-26
    price $235,000 1347-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  26. 2026-01-26
    price $235,000 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  27. 2025-12-04
    price $275,000 1020-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  28. 2025-12-04
    price $275,000 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  29. 2025-09-16
    price $300,000 1020-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  30. 2025-09-16
    price $300,000 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  31. 2025-07-25
    listed $320,000 Active 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  32. 2025-07-23
    historical $320,000 1347-char remark
    Show marketing remark (1347 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home’s stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need—just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that’s move-in ready and full of modern charm. Don’t miss your chance to see this stunning property—schedule your private tour today! Located just minutes from I-285, this home offers easy access to the airport, downtown Atlanta, Decatur, and other key destinations—making your daily commute or weekend outings a breeze. Schedule your private tour today and discover the perfect blend of space, style, and convenience.

  33. 2025-07-21
    listed $320,000 New 1020-char remark
    Show marketing remark (1020 chars)

    Step into this beautifully updated 4-bedroom, 2-bathroom home, where modern style meets everyday comfort. The fully renovated kitchen shines with brand-new stainless steel appliances, sleek finishes, and an open layout perfect for entertaining. The bright, semi-open interior is filled with natural light, highlighting the home's stylish modern touches and inviting flow. The serene, tree-lined backyard offers a private retreat for relaxing or hosting friends and family, while the all-white exterior gives the home a crisp, contemporary look that stands out. Perfectly situated in a peaceful Ellenwood neighborhood, this home offers convenient access to everything you need-just minutes from Panola Mountain State Park, shopping and dining at Chapel Hill Commons, and easy commutes via I-675 and I-285. Enjoy the perfect blend of suburban tranquility and city convenience in a home that's move-in ready and full of modern charm. Don't miss your chance to see this stunning property-schedule your private tour today!

  34. 2025-07-08
    historical
  35. 2025-06-26
    listed $230,000 New
  36. 2024-02-13
    soldstatus $299,000 Closed
  37. 2024-02-13
    soldstatus $299,000 Sold
  38. 2024-02-13
    soldstatus $299,000
  39. 2024-02-02
    status Under Contract
  40. 2024-02-02
    status Pending
  41. 2024-01-24
    historical Active Under Contract
  42. 2024-01-24
    historical Active Under Contract
  43. 2024-01-17
    price $299,000
  44. 2024-01-17
    price $299,000
  45. 2024-01-10
    listed $315,000 Active
  46. 2024-01-10
    listed $315,000 New
  47. 2024-01-02
    historical
  48. 2023-11-06
    price $310,000
  49. 2023-10-21
    price $320,000
  50. 2023-09-26
    price $350,000

ⓘ 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
$3,170 · $264/mo
Projected year-2 tax
$3,170 · $264/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$27,104
− Mortgage interest
−$13,164
− Property taxes
−$3,170
− Insurance
−$1,175
− Repairs & maintenance
−$2,168
− Management
−$2,168
− Depreciation
−$6,836
Taxable loss
−$1,577
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$379
After-tax cash flow
$2,658/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 — Stonecrest

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

Census & demographics

County
Henry County · 316,359 people
City population
106,165
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
41,983
Household income
$79,762
Rent vs Own
19.4% rent · 80.6% own
Severe rent burden
864.0

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 (84%)
Race & ethnicity
Black 84% Hispanic / Latino 7% Two or more races 6% White 6% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Hispanic 1%
Foreign-born
7% · Canada, Vietnam
Languages at home
91% English-only · Spanish 6% Vietnamese 1% 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
▼ -70.99%
Current HPI
213.1999
Rent YoY
▲ 4.56%
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

+56.7% since first listed
44 events — show timeline
  • 2026-04-30 Relisted FMLS
  • 2026-04-30 Relisted GAMLS
  • 2026-04-26 Contingent GAMLS
  • 2026-04-26 Contingent FMLS
  • 2026-03-18 Relisted FMLS
  • 2026-03-18 Relisted GAMLS
  • 2026-03-06 Contingent GAMLS
  • 2026-03-06 Contingent FMLS
  • 2026-03-02 Relisted GAMLS
  • 2026-02-26 Contingent GAMLS
  • 2026-01-26 Price Changed $235,000 FMLS
  • 2026-01-26 Price Changed $235,000 GAMLS
  • 2025-12-04 Price Changed $275,000 GAMLS
  • 2025-12-04 Price Changed $275,000 FMLS
  • 2025-09-16 Price Changed $300,000 GAMLS
  • 2025-09-16 Price Changed $300,000 FMLS
  • 2025-07-25 Listed $320,000 FMLS
  • 2025-07-23 Coming Soon $320,000 FMLS
  • 2025-07-21 Listed $320,000 GAMLS
  • 2025-07-08 Listing Removed GAMLS
  • 2025-06-26 Listed $230,000 GAMLS
  • 2024-02-13 Sold (Public Records) $299,000 Public Records
  • 2024-02-13 Sold (MLS) $299,000 GAMLS
  • 2024-02-13 Sold (MLS) $299,000 FMLS
  • 2024-02-02 Pending GAMLS
  • 2024-02-02 Pending FMLS
  • 2024-01-24 Contingent FMLS
  • 2024-01-24 Contingent GAMLS
  • 2024-01-17 Price Changed $299,000 GAMLS
  • 2024-01-17 Price Changed $299,000 FMLS
  • 2024-01-10 Listed $315,000 GAMLS
  • 2024-01-10 Listed $315,000 FMLS
  • 2024-01-02 Listing Removed GAMLS
  • 2023-11-06 Price Changed $310,000 GAMLS
  • 2023-10-21 Price Changed $320,000 GAMLS
  • 2023-09-26 Price Changed $350,000 GAMLS
  • 2023-09-14 Price Changed $365,000 GAMLS
  • 2023-07-11 Price Changed $380,000 GAMLS
  • 2023-07-02 Listed $410,000 GAMLS
  • 2019-01-30 Sold (Public Records) $135,000 Public Records
  • 2019-01-18 Sold (MLS) $135,000 GAMLS
  • 2018-11-30 Pending GAMLS
  • 2018-11-27 Price Changed $140,000 GAMLS
  • 2018-11-09 Listed $150,000 GAMLS

Property tax history

+10.4%/yr

Latest (2025): $3,170 · -28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…