CashFlowRE
Sign in Sign up
2535 Hallie Mill Rd
D Composite 42.01
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Appreciation +10.0/10.0
  • ARV discount +8.9/15.0
  • Cash flow +7.5/30.0
  • Schools +4.5/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +1.6/10.0

$270,000

2535 Hallie Mill Rd · South Fulton, GA 30349
3 bd · 2.0 ba · 1,274 sqft · SingleFamily public records · 262 Days on market
Built 1992 0.41 ac lot $212/sqft · 53% above area Est $279k · at est.

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

Listing remarks MLS

Welcome to your beautifully renovated new home-fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today's buyers are searching for. The main level is pure perfection-sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space-a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you've got the perfect setup for comfort and flexibility. Outside is where the magic continues-nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let's talk LOCATION-just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don't last long. Don't wait-schedule your showing today and claim this beautifully remodeled home as your own!

Key facts

  • Screened-in porch
  • New flooring
  • Modern vanities

Tags

RENOVATED NEW HOMENEW FLOORINGMODERN VANITIESCHIC FIXTURESSCREENED-IN PORCHHUGE BACKYARD

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-340 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $210k (22.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (32.6% below list).
  • Recommended offer: $182k (32.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Amana Academy School (math 47% / reading 52%, grade D, #264 of 1,228 statewide, top 23%, 731 students, 30% FRL, charter); Mcnair Middle School (math 8% / reading 12%, grade F, #433 of 470 statewide, top 93%, 888 students, 100% FRL); Creekside High School (math 30% / reading 24%, grade F, #160 of 424 statewide, top 38%, 1,768 students, 100% FRL) — zoned schools average 77% FRL vs 41% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 51% district-wide (-22 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 655 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $29k of equity ($2k loan paydown + $27k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $28k (9%) 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→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,959 (32.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 262 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.67%
Cap rate
4.78%
Cash-on-cash
-5.40%
DSCR
0.76
GRM
12.4

CMA / ARV

ARV (median comp)
$278,870
List price
$270,000
Delta
-3.18%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2535 Hallie Mill Rd 0.00mi 3/2.5 1,274 (0%) 14mo $255,000 $200 86
2497 Wood Bend Ln 0.29mi 3/2.5 1,226 (-4%) 9mo $213,000 $174 70
7090 E Village Ct 0.25mi 3/2.5 1,329 (+4%) 11mo $239,000 $180 70
2526 Wood Bend Ln 0.30mi 3/2.5 1,440 (+13%) 2mo $275,000 $191 60
2440 Hallie Mill Rd 0.25mi 4/3.0 (+1) 1,204 (-6%) 20mo $180,000 $150 54
6985 Winkfield Pl 0.71mi 3/1.5 1,350 (+6%) 10mo $192,000 $142 46
2317 Hillside Rd 0.56mi 3/1.0 1,160 (-9%) 14mo $101,000 $87 44
2980 Creel Rd 0.58mi 3/2.5 1,377 (+8%) 21mo $209,500 $152 40
2725 Carolina Rdg 0.47mi 3/2.5 1,427 (+12%) 23mo $213,000 $149 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
19.9%
Equity multiple
2.61×
Total profit
$121,688
Equity at exit
$243,237
10-year hold
IRR
17.9%
Equity multiple
5.87×
Total profit
$368,473
Equity at exit
$524,551

Cash invested: $75,600 (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 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
655
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$1,820 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$249 /mo · $2,989/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$-340

Break-even live

Break-even rent $2,250
Max offer price $209,935
Occupancy floor

Sensitivity live

Price -10% $-187 -5% $-264 +0% $-340 +5% $-416 +10% $-493
Rent -10% $-484 -5% $-412 +0% $-340 +5% $-268 +10% $-196
Rate -1.0pp $-204 -0.5pp $-271 base $-340 +0.5pp $-410 +1.0pp $-481

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
$67,500
Closing costs
$8,100
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2550 Hallie Mill Rd Atlanta, GA 3.0 2.0 1372 $1,600 $1.17 14d 1 0.05mi
110 Fruitwood Trce Unit A Riverdale, GA 3.0 2.0 1100 $1,800 $1.64 22d 1 0.19mi
7025 Brentwood Ct Riverdale, GA 2.0 1.5 1124 $1,425 $1.27 45d 1 0.20mi
145 W Village Ct Riverdale, GA 3.0 2.5 1284 $1,840 $1.43 0d 1 0.20mi
105 Fruitwood Trce Unit A Riverdale, GA 2.0 2.0 1012 $1,395 $1.38 0d 1 0.21mi
2529 Wood Bend Ln Riverdale, GA 3.0 2.5 1508 $1,945 $1.29 45d 1 0.29mi
3206 Pine Tree Trl Unit 15C Atlanta, GA 3.0 2.5 1466 $1,950 $1.33 6d 1 0.36mi
2405 Wood Bend Ln Riverdale, GA 3.0 2.5 1396 $1,800 $1.29 45d 1 0.42mi
2590 South Hills Riverdale, GA 3.0 2.5 1850 $2,005 $1.08 14d 1 0.42mi
2722 South Hills Riverdale, GA 3.0 2.5 1722 $2,175 $1.26 0d 1 0.55mi
2820 Greenbower Ct Atlanta, GA 3.0 2.0 1338 $1,730 $1.29 5d 1 0.60mi
7060 Kimberly Mill Rd Atlanta, GA 3.0 1.0 1056 $1,425 $1.35 0d 1 0.65mi
7060 Kimberly Mill Rd Atlanta, GA 3.0 1.0 1056 $1,425 $1.35 7d 1 0.65mi
7045 Birling Dr Atlanta, GA 4.0 3.0 1488 $1,765 $1.19 45d 1 0.82mi
2373 Bigwood Trl Atlanta, GA 3.0 2.5 1566 $1,845 $1.18 26d 1 0.88mi
2285 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $1,740 $1.10 3d 1 0.92mi
2184 Olmadison Vw Atlanta, GA 2.0 2.0 1236 $1,985 $1.61 20d 1 0.92mi
2310 Bigwood Trl Atlanta, GA 3.0 2.5 1580 $2,600 $1.65 26d 1 0.95mi
6450 Peppermill Ln Atlanta, GA 4.0 2.0 1188 $1,531 $1.29 26d 1 0.95mi
2667 Rocky Ct Atlanta, GA 3.0 2.5 1432 $2,200 $1.54 45d 1 0.96mi
2592 Rocky Ct Atlanta, GA 2.0 2.5 1424 $2,000 $1.40 45d 1 0.98mi
6368 Olmadison Pl Atlanta, GA 3.0 2.5 1428 $1,596 $1.12 0d 1 1.00mi
6370 Olmadison Pl Atlanta, GA 3.0 2.5 1440 $1,795 $1.25 45d 1 1.00mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 14d 1 1.01mi
6684 Judy Ln Riverdale, GA 3.0 2.0 1356 $1,705 $1.26 45d 1 1.06mi
855 Old Rocky Rd Atlanta, GA 3.0 2.0 1310 $1,710 $1.31 26d 1 1.11mi
6278 Rockaway Rd Atlanta, GA 3.0 2.5 1524 $2,000 $1.31 45d 1 1.11mi
1973 Bethsaida Rd Riverdale, GA 2.0 2.0 1000 $2,650 $2.65 0d 1 1.12mi
1973 Bethsaida Rd Riverdale, GA 2.0 2.0 1000 $2,650 $2.65 3d 1 1.12mi
6345 Peppermill Ln Atlanta, GA 3.0 2.5 1224 $1,800 $1.47 45d 1 1.14mi
7495 Royale Ct Riverdale, GA 4.0 3.0 1284 $2,150 $1.67 3d 1 1.15mi
7210 Buck Creek Dr Fairburn, GA 3.0 2.0 1140 $1,666 $1.46 0d 1 1.20mi
7301 Fern Ct Riverdale, GA 3.0 3.0 1325 $1,909 $1.44 6d 1 1.21mi
6985 Smoke Ridge Dr Fairburn, GA 4.0 2.0 1054 $1,820 $1.73 0d 1 1.21mi
6560 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1309 $1,500 $1.15 24d 1 1.22mi
320 Emerald Green Ct Atlanta, GA 3.0 2.0 1575 $2,050 $1.30 45d 1 1.31mi
3500 Keels Ln Atlanta, GA 3.0 2.0 1272 $1,755 $1.38 3d 1 1.31mi
6090 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1200 $1,875 $1.56 20d 1 1.32mi
6078 Oak Bend Ct Riverdale, GA 3.0 2.5 1622 $1,800 $1.11 26d 1 1.32mi
6575 Smoke Ridge Dr Atlanta, GA 4.0 2.0 1808 $1,815 $1.00 45d 1 1.36mi

Listing history 26 events

  1. 2026-06-09
    days on market $270,000 Active 262 DOM
  2. 2026-06-08
    days on market $270,000 Active 261 DOM
  3. 2026-06-07
    days on market $270,000 Active 260 DOM
  4. 2026-06-04
    days on market $270,000 Active 257 DOM
  5. 2026-06-03
    days on market $270,000 Active 256 DOM
  6. 2026-06-01
    days on market $270,000 Active 254 DOM
  7. 2026-05-31
    days on market $270,000 Active 253 DOM
  8. 2026-03-21
    price $270,000 1589-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  9. 2026-03-21
    price $270,000 1655-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  10. 2025-11-08
    price $280,000 1589-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  11. 2025-11-08
    price $280,000 1655-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  12. 2025-10-03
    price $285,000 1589-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  13. 2025-10-03
    price $285,000 1655-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  14. 2025-09-20
    listed $298,000 New 1589-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  15. 2025-09-20
    listed $298,000 Active 1655-char remark
    Show marketing remark (1655 chars)

    Welcome to your beautifully renovated new home—fully remodeled, move-in ready, and packed with style! Every inch of this split-level stunner has been refreshed with sleek new flooring, modern vanities, chic fixtures, and a fresh coat of paint that makes the whole home shine. Step inside and instantly feel the bright, open vibe that today’s buyers are searching for. The main level is pure perfection—sunlight pours through the windows, filling the living room, dining area, and kitchen with warmth and energy. The open flow is perfect for entertaining or simply enjoying everyday life. Just off the dining area, a charming screened-in porch invites you to sip your morning coffee, unwind in the evening, or soak in the view of your HUGE backyard. Head downstairs and discover the ultimate bonus space—a versatile room ready to become your media room, game room, gym, office, or playroom. Add in the full bath and convenient laundry room, and you’ve got the perfect setup for comfort and flexibility. Outside is where the magic continues—nearly half an acre of wide-open space! Host backyard barbecues, start a garden, add a firepit, or just kick back and enjoy your own private oasis. And with no HOA, the freedom is all yours! And let’s talk LOCATION—just 15 minutes to Hartsfield-Jackson Airport and close to schools, shopping, dining, and more. This is convenience and lifestyle wrapped into one incredible package. Homes this move-in ready, this stylish, and this spacious don’t last long. Don’t wait—schedule your showing today and claim this beautifully remodeled home as your own!

  16. 2025-04-15
    soldstatus $255,000 Sold
  17. 2025-04-15
    soldstatus $255,000 Closed
  18. 2025-04-15
    soldstatus $255,000
  19. 2025-03-03
    status Pending
  20. 2025-03-03
    status Under Contract
  21. 2025-01-28
    listed $279,900 New
  22. 2025-01-28
    listed $279,900 Active
  23. 2006-05-01
    soldstatus $139,500
  24. 2002-11-12
    soldstatus $125,000
  25. 2002-10-25
    soldstatus $125,000
  26. 1996-12-31
    soldstatus $88,500

ⓘ 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
$2,989 · $249/mo
Projected year-2 tax
$2,989 · $249/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 6/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$21,835
− Mortgage interest
−$15,124
− Property taxes
−$2,989
− Insurance
−$1,350
− Repairs & maintenance
−$1,747
− Management
−$1,747
− Depreciation
−$7,855
Taxable loss
−$8,976
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,154
After-tax cash flow
$-1,926/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — South Fulton

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

Census & demographics

Census place
South Fulton, GA
County
Fulton County · 1,094,430 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

Population outlook (Fulton County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

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

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
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

+205.1% since first listed
19 events — show timeline
  • 2026-03-21 Price Changed $270,000 GAMLS
  • 2026-03-21 Price Changed $270,000 FMLS
  • 2025-11-08 Price Changed $280,000 GAMLS
  • 2025-11-08 Price Changed $280,000 FMLS
  • 2025-10-03 Price Changed $285,000 GAMLS
  • 2025-10-03 Price Changed $285,000 FMLS
  • 2025-09-20 Listed $298,000 FMLS
  • 2025-09-20 Listed $298,000 GAMLS
  • 2025-04-15 Sold (Public Records) $255,000 Public Records
  • 2025-04-15 Sold (MLS) $255,000 FMLS
  • 2025-04-15 Sold (MLS) $255,000 GAMLS
  • 2025-03-03 Pending FMLS
  • 2025-03-03 Pending GAMLS
  • 2025-01-28 Listed $279,900 FMLS
  • 2025-01-28 Listed $279,900 GAMLS
  • 2006-05-01 Sold (Public Records) $139,500 Public Records
  • 2002-11-12 Sold (Public Records) $125,000 Public Records
  • 2002-10-25 Sold (Public Records) $125,000 Public Records
  • 1996-12-31 Sold (Public Records) $88,500 Public Records

Property tax history

+3.8%/yr

Latest (2025): $2,989 · +9.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…