8355 Dunellen Ln · Riverdale, GA
Flood risk 8/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.97%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +16.6/30.0
- ARV discount +9.3/15.0
- DSCR +5.2/10.0
- Livability +3.5/5.0
- 1% rule +3.4/10.0
- Rent growth +3.0/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$199,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you're entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
Key facts
- Fully renovated
- Brand new roof
- One level living
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $200k.
Deal economics
- At list price, monthly cash flow is $56 ($670/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 $168k (16.2% below list).
- Recommended offer: $168k (16.2% below list) — sets the bar for 1% rule.
- Cap rate 7.0% vs local median 5.5% in Riverdale — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 70/100 on livability (#100 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D, amenities F, commute F.
- Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Swint Elementary School (math 5% / reading 24%, grade F, #988 of 1,228 statewide, top 81%, 582 students, 90% FRL); Pointe South Middle School (math 8% / reading 22%, grade F, #399 of 470 statewide, top 86%, 760 students, 90% FRL); Mundy'S Mill High School (math 8% / reading 22%, grade F, #297 of 424 statewide, top 74%, 1,629 students, 90% FRL).
- Market conditions: Rents rising (+2.1%/yr); 259 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
- This rent runs 32% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 96 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $112k; list at $200k implies a 78% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo.
- Climate carrying-cost: severe flood risk; 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.
Questions for the listing agent
- It's been on market 96 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
- Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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?
- 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
- 0.84% ✗
- Cap rate
- 7.03%
- Cash-on-cash
- 2.62%
- DSCR
- 1.12
- GRM
- 9.9
CMA / ARV
- ARV (median comp)
- $208,055
- List price
- $199,900
- Delta
- -3.92%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 55 Royce Dr | 0.08mi | 3/1.0 | 1,040 (0%) | 2mo | $134,000 | $129 | 94 |
| 53 Darwin Dr | 0.11mi | 3/2.0 | 1,040 (0%) | 1mo | $225,000 | $216 | 90 |
| 8207 Dunellen Ln | 0.26mi | 3/1.0 | 1,040 (0%) | 3mo | $137,000 | $132 | 86 |
| 38 Royce Dr | 0.07mi | 3/2.0 | 1,040 (0%) | 9mo | $207,500 | $200 | 85 |
| 8399 Attleboro Dr | 0.34mi | 3/1.0 | 1,040 (0%) | 3mo | $95,000 | $91 | 81 |
| 8117 Attleboro Dr | 0.43mi | 3/2.0 | 1,040 (0%) | 4mo | $162,000 | $156 | 72 |
| 183 Peachtree Ct | 0.44mi | 3/2.0 | 1,028 (-1%) | 10mo | $222,000 | $216 | 65 |
| 8317 Marlborough Dr | 0.32mi | 3/2.0 | 1,127 (+8%) | 8mo | $230,000 | $204 | 61 |
| 92 Oriole Dr | 0.60mi | 3/1.5 | 1,094 (+5%) | 5mo | $130,000 | $119 | 58 |
| 22 Cardinal Ln | 0.55mi | 3/1.5 | 1,084 (+4%) | 12mo | $198,000 | $183 | 56 |
| 8586 Taylor Rd | 0.40mi | 3/1.5 | 1,146 (+10%) | 12mo | $190,000 | $166 | 52 |
| 66 Skylark Ln | 0.60mi | 3/1.5 | 1,176 (+13%) | 16mo | $195,000 | $166 | 34 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.06% rent growth · sell at horizon
- IRR
- -15.4%
- Equity multiple
- 0.46×
- Total profit
- $-30,452
- Equity at exit
- $29,806
- IRR
- -8.5%
- Equity multiple
- 0.49×
- Total profit
- $-28,443
- Equity at exit
- $17,284
Cash invested: $55,972 (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 30238
- Home prices YoY
- -33.3%
- Rents YoY
- 2.1%
- Active inventory
- 259
- Price-to-rent
- 9.9×
Monthly cashflow live
- Estimated rent
- $1,676 high interval (Pro) →
- Mortgage (P&I)
- −$1,048
- Tax from tax record
- −$70 /mo · $838/yr
- Insurance
- −$83
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$352
- Net cashflow
- $56
Break-even live
Sensitivity live
| Price | -10% $169 | -5% $112 | +0% $56 | +5% $-1 | +10% $-57 |
|---|---|---|---|---|---|
| Rent | -10% $-77 | -5% $-10 | +0% $56 | +5% $122 | +10% $188 |
| Rate | -1.0pp $156 | -0.5pp $107 | base $56 | +0.5pp $4 | +1.0pp $-49 |
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
- $49,975
- Closing costs
- $5,997
- 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 |
|---|---|---|---|---|---|---|---|---|
| 8268 Dunellen Ln Jonesboro, GA | 4.0 | 2.0 | 1352 | $1,805 | $1.34 | 45d | 1 | 0.15mi |
| 66 Darwin Dr Jonesboro, GA | 3.0 | 2.0 | 1118 | $1,425 | $1.27 | 6d | 1 | 0.16mi |
| 102 Palisades Pointe Riverdale, GA | 2.0 | 2.5 | 1224 | $1,673 | $1.37 | 6d | 1 | 0.17mi |
| 8225 Attleboro Dr Jonesboro, GA | 3.0 | 2.0 | 1040 | $1,295 | $1.25 | 20d | 1 | 0.26mi |
| 8238 Canyon Forge Dr Riverdale, GA | 2.0 | 2.5 | 1246 | $1,400 | $1.12 | 6d | 1 | 0.30mi |
| 8202 Attleboro Dr Jonesboro, GA | 3.0 | 1.0 | 850 | $1,295 | $1.52 | 1d | 1 | 0.32mi |
| 8202 Attleboro Dr Jonesboro, GA | 3.0 | 1.0 | 850 | $1,295 | $1.52 | 26d | 1 | 0.32mi |
| 8147 Mountain Pass Riverdale, GA | 3.0 | 2.0 | 1432 | $1,935 | $1.35 | 1d | 1 | 0.34mi |
| 8542 Taylor Rd Riverdale, GA | 3.0 | 1.0 | 1120 | $1,435 | $1.28 | 7d | 1 | 0.35mi |
| 8194 Canyon Forge Dr Riverdale, GA | 3.0 | 2.5 | 1488 | $1,555 | $1.05 | 6d | 1 | 0.40mi |
| 8206 Huntington Dr Jonesboro, GA | 3.0 | 2.0 | 1275 | $1,520 | $1.19 | 1d | 1 | 0.47mi |
| 8437 Pineland Dr Jonesboro, GA | 2.0 | 1.5 | 1031 | $1,300 | $1.26 | 12d | 1 | 0.54mi |
| 53 Skylark Ln Jonesboro, GA | 3.0 | 1.5 | 1176 | $1,595 | $1.36 | 26d | 1 | 0.54mi |
| 8038 Flamingo Dr Jonesboro, GA | 3.0 | 1.5 | 1178 | $1,553 | $1.32 | 26d | 1 | 0.56mi |
| 14 Cardinal Ln Jonesboro, GA | 3.0 | 2.0 | 1118 | $1,446 | $1.29 | 1d | 1 | 0.56mi |
| 8150 Flamingo Dr Jonesboro, GA | 3.0 | 2.0 | 1092 | $1,615 | $1.48 | 1d | 1 | 0.57mi |
| 222 Peartree Ln Riverdale, GA | 3.0 | 1.5 | 1028 | $1,480 | $1.44 | 26d | 1 | 0.58mi |
| 69 Flint River Rd Unit 1UNIT 16 A Riverdale, GA | 3.0 | 2.5 | 1274 | $1,550 | $1.22 | 45d | 1 | 0.62mi |
| 8154 Huntington Dr Jonesboro, GA | 3.0 | 2.0 | 1188 | $1,661 | $1.40 | 5d | 1 | 0.64mi |
| 8050 Taylor Rd Riverdale, GA | 1.0–3.0 | 1.0–2.0 | 944 | $1,319 | $1.40 | 1d | 12 | 0.65mi |
| 8066 Woodlake Dr Riverdale, GA | 2.0 | 2.5 | 1280 | $1,505 | $1.18 | 6d | 1 | 0.80mi |
| 8078 Woodlake Dr Riverdale, GA | 2.0 | 2.5 | 1280 | $1,445 | $1.13 | 4d | 1 | 0.81mi |
| 240 Flint River Rd Jonesboro, GA | 2.0–3.0 | 1.0–2.0 | 918 | $1,695 | $1.85 | 1d | 65 | 0.84mi |
| 8062 Creekstone Way Riverdale, GA | 2.0 | 2.5 | 1232 | $1,286 | $1.04 | 45d | 1 | 0.93mi |
| 8837 Freedom Way Unit 8839 Jonesboro, GA | 2.0 | 1.5 | 1275 | $1,450 | $1.14 | 5d | 1 | 0.95mi |
| 8443 Cedar Creek Rdg Riverdale, GA | 3.0 | 2.0 | 1476 | $1,735 | $1.18 | 21d | 1 | 0.98mi |
| 8584 Guthrie Dr Riverdale, GA | 3.0 | 2.0 | 1445 | $1,650 | $1.14 | 17d | 1 | 0.99mi |
| 7943 Taylor Cir Riverdale, GA | 3.0 | 2.0 | 1344 | $1,665 | $1.24 | 45d | 1 | 1.01mi |
| 568 Dixon Rd Jonesboro, GA | 3.0 | 2.0 | 1400 | $1,966 | $1.40 | 1d | 1 | 1.06mi |
| 100 Riverview Pl Jonesboro, GA | 1.0–3.0 | 1.0–2.0 | 1153 | $2,002 | $1.74 | 1d | 15 | 1.07mi |
| 8970 Cornell Dr Jonesboro, GA | 3.0 | 2.0 | 1040 | $1,585 | $1.52 | 45d | 1 | 1.11mi |
| 8141 Hynds Springs Ln Jonesboro, GA | 3.0 | 2.0 | 1360 | $1,715 | $1.26 | 45d | 1 | 1.11mi |
| 7799 Park Ln Jonesboro, GA | 3.0 | 1.5 | 1112 | $1,500 | $1.35 | 6d | 1 | 1.16mi |
| 432 Wesley Park Dr Jonesboro, GA | 3.0 | 2.0 | 1350 | $1,685 | $1.25 | 26d | 1 | 1.17mi |
| 7800 Park Ln Jonesboro, GA | 3.0 | 1.5 | 1036 | $1,723 | $1.66 | 45d | 1 | 1.17mi |
| 8104 Webb Rd Riverdale, GA | 1.0–2.0 | 1.0–2.0 | 890 | $1,481 | $1.66 | 0d | 18 | 1.17mi |
| 8200 Webb Rd Riverdale, GA | 3.0 | 2.0 | 1222 | $1,741 | $1.42 | 1d | 1 | 1.20mi |
| 7767 Park Ln Jonesboro, GA | 3.0 | 1.5 | 1065 | $1,660 | $1.56 | 45d | 1 | 1.21mi |
| 164 Meadowlark Ln Jonesboro, GA | 3.0 | 1.5 | 1056 | $1,630 | $1.54 | 1d | 1 | 1.23mi |
| 657 Robert E Lee Pkwy Jonesboro, GA | 4.0 | 2.0 | 962 | $1,680 | $1.75 | 1d | 1 | 1.24mi |
Listing history 26 events
-
2026-06-07statusdays on market $199,900 Pending 96 DOM
-
2026-06-04days on market $199,900 Active Under Contract 94 DOM
-
2026-06-03days on market $199,900 Active Under Contract 93 DOM
-
2026-06-02days on market $199,900 Active Under Contract 92 DOM
-
2026-06-01days on market $199,900 Active Under Contract 91 DOM
-
2026-05-31days on market $199,900 Active Under Contract 90 DOM
-
2026-05-20status Under Contract 671-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-05-20historical Active Under Contract 675-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-05-04price $199,900 671-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-05-04price $199,900 675-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-03-16price $218,000 671-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-03-16price $218,000 675-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-03-02$230,000 New 671-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2026-03-02$230,000 Active 675-char remark
Show marketing remark (675 chars)
Welcome to this fully renovated 4 sided brick ranch bungalow in Jonesboro, Georgia featuring 3 spacious bedrooms and 1.5 updated baths. Every detail has been thoughtfully refreshed, including all new flooring, energy-efficient windows, a brand-new roof, and updated mechanical systems. The open, light-filled interior offers stylish finishes and easy one-level living. Whether you’re entertaining or relaxing at home, this move-in-ready gem delivers comfort, efficiency, and modern appeal. Seller is offering a 2/1 Temporary Interest Rate Buydown for qualified buyers. This incentive could significantly lower your mortgage payment for the first two years. Terms apply.
-
2025-10-03soldstatus $112,000
-
2025-09-30soldstatus $112,000 Sold
-
2025-09-14historical Active Under Contract
-
2025-09-14status Under Contract
-
2025-09-13status Active
-
2025-09-13historical
-
2025-09-12status Back On Market
-
2025-09-05status Pending
-
2025-09-05status Under Contract
-
2025-08-20$139,900 Active
-
2025-08-04$139,900 New
-
1980-03-26soldstatus $30,100
ⓘ 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
- $838 · $70/mo
- Projected year-2 tax
- $1,839 · $153/mo
- Expected delta
- +$1,002/yr (+$83/mo · 119.6%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 8/10 Severe FEMA zone X (unshaded) · 97% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 6/10 Major 7 d/yr ≥105°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
- $20,106
- − Mortgage interest
- −$11,198
- − Property taxes
- −$838
- − Insurance
- −$1,797
- − Repairs & maintenance
- −$1,608
- − Management
- −$1,608
- − Depreciation
- −$5,815
- Taxable loss
- −$2,758
- Est. tax savings @ 24.0%
- +$662
- After-tax cash flow
- $1,332/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
- Clayton County
- NCES district ID
- 1301230
- Math proficiency
- 11% ▼ -13.00%
- Reading proficiency
- 20% ▼ -9.00%
- Median HH income
- $42,266
- Composite
- 13.41/100
- National rank
- #9527
- State rank
- #155 of 174 in GA
Livability — Riverdale
- Score
- 70/100
- State rank
- #100
- US rank
- #7907
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Clayton County · 230,153 people
- City population
- 61,126
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 43,191
- Household income
- $62,185
- Rent vs Own
- Severe rent burden
- 1992.0
Population outlook (Clayton County) Hauer SSP2
- Today (2025)
- 310,777 people
- By 2030
- 329,762 · +6.1%
- By 2040
- 368,052 · +18.4%
- By 2050
- 401,196 · +29.1%
- By 2075
- 472,488 · +52.0%
- By 2100
- 500,446 · +61.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (71%)
- Race & ethnicity
- Black 71% Hispanic / Latino 17% White 7% Two or more races 7%
- Hispanic origin (detail)
- Mexican 13% Puerto Rican 2%
- Foreign-born
- 11% · Canada, United Kingdom
- Languages at home
- 83% English-only · Spanish 14% French/Haitian/Cajun 1%
Political lean MEDSL · Clayton
- 2024 margin
- Solid D (+69.2) · D 84.3% · R 15.1%
- 2008→2024 swing
- +2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
- All cycles
- 2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -105.48%
- Current HPI
- 211.6309
- Rent YoY
- ▲ 2.06%
- 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
+564.1% since first listed20 events — show timeline
- 2026-05-20 Pending — GAMLS
- 2026-05-20 Contingent — FMLS
- 2026-05-04 Price Changed $199,900 GAMLS
- 2026-05-04 Price Changed $199,900 FMLS
- 2026-03-16 Price Changed $218,000 GAMLS
- 2026-03-16 Price Changed $218,000 FMLS
- 2026-03-02 Listed $230,000 FMLS
- 2026-03-02 Listed $230,000 GAMLS
- 2025-10-03 Sold (Public Records) $112,000 Public Records
- 2025-09-30 Sold (MLS) $112,000 GAMLS
- 2025-09-14 Contingent — FMLS
- 2025-09-14 Pending — GAMLS
- 2025-09-13 Relisted — FMLS
- 2025-09-13 Listing Removed — FMLS
- 2025-09-12 Relisted — GAMLS
- 2025-09-05 Pending — FMLS
- 2025-09-05 Pending — GAMLS
- 2025-08-20 Listed $139,900 FMLS
- 2025-08-04 Listed $139,900 GAMLS
- 1980-03-26 Sold (Public Records) $30,100 Public Records
Property tax history
+2.7%/yrLatest (2025): $838 · +2.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…