CashFlowRE
Sign in Sign up
1105 Buckhurst Dr
B Composite 70.43
Why this score? — see what drove the B grade

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

  • Cash flow +20.9/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.7/10.0
  • 1% rule +5.6/10.0
  • Schools +4.5/10.0
  • Rent growth +2.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$184,000

1105 Buckhurst Dr · South Fulton, GA 30349
3 bd · 2.0 ba · 1,838 sqft · SingleFamily public records · 235 Days on market
Built 1973 0.30 ac lot Est $268k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

Key facts

  • All-brick ranch
  • Wood deck
  • Single-level living

Tags

ALL-BRICK RANCHSINGLE-LEVEL LIVINGFENCED BACKYARDWOOD DECKPUBLIC UTILITIESCRAWL SPACE FOUNDATION

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 $184k.

Deal economics

  • At list price, monthly cash flow is $257 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $184k).
  • Recommended offer: $162k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 4.6% in South Fulton — 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 B — 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: Bethune Elementary School (math 17% / reading 22%, grade F, #878 of 1,228 statewide, top 75%, 524 students, 100% FRL); Banneker High School (math 24% / reading 75%, grade D+, #28 of 424 statewide, top 7%, 1,610 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 35% at this address vs 51% district-wide (-16 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; 651 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 0.9% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 235 days — a 12% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 17y ago; this cycle's ask has dropped $26k (12%) 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 $161,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 235 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 1973 — 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
1.06%
Cap rate
7.97%
Cash-on-cash
5.98%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$268,348
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6600 Connell Rd 0.15mi 4/2.0 (+1) 1,866 (+2%) 7mo $200,000 $107 80
6565 Buckhurst Trl 0.09mi 4/3.0 (+1) 1,850 (+1%) 8mo $240,000 $130 79
140 Buckhurst Way 0.16mi 4/3.0 (+1) 1,975 (+8%) 1mo $292,000 $148 70
3325 Estate Lake Dr 0.21mi 3/2.0 1,646 (-10%) 3mo $246,000 $149 70
7085 Hania Dr 0.41mi 3/2.0 1,722 (-6%) 0mo $233,500 $136 70
6945 Merrywood Dr 0.39mi 3/3.0 1,852 (+1%) 9mo $234,700 $127 69
225 Whirlwind Ct 0.27mi 4/2.5 (+1) 1,808 (-2%) 14mo $265,000 $147 66
6465 Buckhurst Trl 0.19mi 4/2.5 (+1) 1,973 (+7%) 13mo $270,000 $137 61
6645 Hidden Brook Trl 0.48mi 4/2.5 (+1) 1,901 (+3%) 7mo $219,000 $115 59
6675 Hidden Brook Trl 0.50mi 4/3.0 (+1) 1,800 (-2%) 8mo $284,998 $158 57
6660 Hidden Brook Trl 0.47mi 4/2.0 (+1) 1,624 (-12%) 9mo $289,000 $178 46
6600 Commonwood Pl 0.42mi 4/2.0 (+1) 2,086 (+14%) 14mo $305,000 $146 42

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
27.8%
Equity multiple
3.19×
Total profit
$112,652
Equity at exit
$165,762
10-year hold
IRR
23.7%
Equity multiple
7.05×
Total profit
$311,629
Equity at exit
$357,472

Cash invested: $51,520 (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
651
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,946 high interval (Pro) →
Mortgage (P&I)
$965
Tax from tax record
$240 /mo · $2,875/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$257

Break-even live

Break-even rent $1,622
Max offer price $184,000
Occupancy floor 82%

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
$46,000
Closing costs
$5,520
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6500 Connell Rd Atlanta, GA 3.0 2.0 1483 $1,650 $1.11 24d 1 0.23mi
6445 Connell Rd Atlanta, GA 3.0 2.0 1357 $1,856 $1.37 44d 1 0.27mi
6440 Connell Rd Atlanta, GA 3.0 2.0 1391 $1,695 $1.22 24d 1 0.31mi
3760 Cedar Hurst Way Atlanta, GA 4.0 2.5 1595 $2,150 $1.35 10d 1 0.31mi
3500 Keels Ln Atlanta, GA 3.0 2.0 1272 $1,755 $1.38 2d 1 0.43mi
325 Pointer Ct Atlanta, GA 3.0 2.0 1474 $1,620 $1.10 5d 1 0.44mi
6575 Smoke Ridge Dr Atlanta, GA 4.0 2.0 1808 $1,815 $1.00 44d 1 0.49mi
420 Buffington Dr Union City, GA 3.0 2.0 2118 $2,050 $0.97 21d 1 0.60mi
835 Buffington Ct Union City, GA 4.0 2.5 1723 $2,165 $1.26 44d 1 0.62mi
2560 Foxlair Trl Atlanta, GA 4.0 2.0 1485 $1,795 $1.21 24d 1 0.68mi
6770 Buffington Rd Union City, GA 1.0–3.0 1.0–2.0 950 $1,699 $1.79 2d 24 0.69mi
7045 Birling Dr Atlanta, GA 4.0 3.0 1488 $1,765 $1.19 44d 1 0.73mi
3325 Valley Bend Rd Atlanta, GA 4.0 2.0 2000 $1,995 $1.00 5d 1 0.83mi
3325 Valley Bend Rd Atlanta, GA 4.0 2.0 2000 $1,995 $1.00 17d 1 0.83mi
6415 El Caudillo Ct Atlanta, GA 3.0 3.0 1498 $2,800 $1.87 4d 1 0.89mi
4050 Morgan Rd Union City, GA 1.0–3.0 1.0–2.0 988 $1,750 $1.77 5d 21 0.99mi
3240 Devilla Trce South Fulton, GA 4.0 2.0 1616 $1,980 $1.23 44d 1 1.10mi
3206 Pine Tree Trl Unit 15C Atlanta, GA 3.0 2.5 1466 $1,950 $1.33 4d 1 1.15mi
6870 Old Bethsaida Way Riverdale, GA 4.0 2.5 1916 $1,973 $1.03 44d 1 1.16mi
2820 Greenbower Ct Atlanta, GA 3.0 2.0 1338 $1,730 $1.29 4d 1 1.16mi
7156 Tanger Blvd Riverdale, GA 4.0 2.5 1984 $2,229 $1.12 3d 1 1.18mi
6237 Hickory Lane Cir Union City, GA 4.0 2.5 1420 $2,300 $1.62 24d 1 1.21mi
3610 Oakleaf Pass Fairburn, GA 4.0 2.5 1935 $2,000 $1.03 5d 1 1.25mi
6202 Hickory Lane Cir Union City, GA 3.0 2.5 1744 $1,995 $1.14 44d 1 1.31mi
2722 South Hills Riverdale, GA 3.0 2.5 1722 $2,200 $1.28 5d 1 1.32mi
3658 Oakleaf Pass Fairburn, GA 3.0 2.5 1719 $1,950 $1.13 5d 1 1.33mi
6294 Hickory Lane Cir Union City, GA 3.0 2.5 1568 $1,700 $1.08 44d 1 1.40mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 13d 1 1.43mi
7190 Flagstone Pl Union City, GA 4.0 2.5 2246 $2,255 $1.00 4d 1 1.44mi
2550 Hallie Mill Rd Atlanta, GA 3.0 2.0 1372 $1,600 $1.17 13d 1 1.47mi
2590 South Hills Riverdale, GA 3.0 2.5 1850 $2,005 $1.08 13d 1 1.48mi

Listing history 43 events

  1. 2026-03-20
    status Under Contract 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  2. 2026-03-20
    status Pending
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  3. 2026-03-13
    price $184,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  4. 2026-03-13
    price $184,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  5. 2026-02-21
    status Back On Market 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  6. 2026-02-21
    status Active
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  7. 2026-02-06
    status Under Contract 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  8. 2026-02-06
    status Pending
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  9. 2026-01-09
    price $186,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  10. 2026-01-09
    price $186,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  11. 2025-12-05
    price $188,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  12. 2025-12-05
    price $188,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  13. 2025-11-13
    status Back On Market 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  14. 2025-11-13
    status Active
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  15. 2025-11-03
    status Under Contract 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  16. 2025-11-03
    historical Active Under Contract
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  17. 2025-10-17
    price $192,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  18. 2025-10-17
    price $192,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  19. 2025-10-14
    status Back On Market 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  20. 2025-10-14
    status Active
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  21. 2025-10-02
    status Under Contract 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  22. 2025-10-02
    status Pending
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  23. 2025-09-19
    price $194,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  24. 2025-09-19
    price $194,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  25. 2025-09-04
    price $196,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  26. 2025-09-04
    price $196,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  27. 2025-08-06
    status Back On Market 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  28. 2025-08-06
    status Active
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  29. 2025-07-25
    status Under Contract 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  30. 2025-07-25
    status Pending
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  31. 2025-07-21
    price $198,000
  32. 2025-07-18
    price $198,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  33. 2025-07-02
    price $202,000
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  34. 2025-07-02
    price $202,000 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  35. 2025-06-18
    listed $210,000 New 604-char remark
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  36. 2025-06-18
    listed $210,000 Active
    Show marketing remark (604 chars)

    This all-brick ranch offers single-level living with classic charm and functional layout. Inside, you'll find three spacious bedrooms, two full baths, and a separate dining area off the kitchen. The home includes updated white cabinets, solid surface counters, and a large family room. Situated on nearly a third of an acre, the fenced backyard and wood deck offer great outdoor space for relaxing or entertaining. With public utilities, a crawl space foundation, and no HOA, this home is ideal for buyers seeking affordability and flexibility just minutes from major highways, shopping, and the airport.

  37. 2021-06-16
    soldstatus $19,113,165
  38. 2014-03-11
    soldstatus $51,000
  39. 2009-06-22
    soldstatus $30,000 163-char remark
    Show marketing remark (163 chars)

    BRICK RANCH STYLE, 3 BEDROOM, 2 FULL BATH. WALL TO WALL CARPET, BUILT IN BOOKCASE, EASY SHOWINGS! ALL OFFERS MUST INCLUDE PROOF OF FUNDS AND COPY OF EARNEST MONEY.

  40. 2009-04-24
    listed $34,000 163-char remark
    Show marketing remark (163 chars)

    BRICK RANCH STYLE, 3 BEDROOM, 2 FULL BATH. WALL TO WALL CARPET, BUILT IN BOOKCASE, EASY SHOWINGS! ALL OFFERS MUST INCLUDE PROOF OF FUNDS AND COPY OF EARNEST MONEY.

  41. 2007-01-22
    soldstatus $104,000
  42. 1980-12-23
    soldstatus $37,990
  43. 1977-11-04
    soldstatus $33,594

ⓘ 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
$2,875 · $240/mo
Projected year-2 tax
$2,875 · $240/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 4/10 Moderate
  • 🌡 Heat 5/10 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
$23,358
− Mortgage interest
−$10,307
− Property taxes
−$2,875
− Insurance
−$920
− Repairs & maintenance
−$1,869
− Management
−$1,869
− Depreciation
−$5,353
Taxable income
$166
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40
After-tax cash flow
$3,039/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

+447.7% since first listed
43 events — show timeline
  • 2026-03-20 Pending GAMLS
  • 2026-03-20 Pending FMLS
  • 2026-03-13 Price Changed $184,000 GAMLS
  • 2026-03-13 Price Changed $184,000 FMLS
  • 2026-02-21 Relisted GAMLS
  • 2026-02-21 Relisted FMLS
  • 2026-02-06 Pending GAMLS
  • 2026-02-06 Pending FMLS
  • 2026-01-09 Price Changed $186,000 GAMLS
  • 2026-01-09 Price Changed $186,000 FMLS
  • 2025-12-05 Price Changed $188,000 GAMLS
  • 2025-12-05 Price Changed $188,000 FMLS
  • 2025-11-13 Relisted GAMLS
  • 2025-11-13 Relisted FMLS
  • 2025-11-03 Pending GAMLS
  • 2025-11-03 Contingent FMLS
  • 2025-10-17 Price Changed $192,000 GAMLS
  • 2025-10-17 Price Changed $192,000 FMLS
  • 2025-10-14 Relisted GAMLS
  • 2025-10-14 Relisted FMLS
  • 2025-10-02 Pending GAMLS
  • 2025-10-02 Pending FMLS
  • 2025-09-19 Price Changed $194,000 GAMLS
  • 2025-09-19 Price Changed $194,000 FMLS
  • 2025-09-04 Price Changed $196,000 FMLS
  • 2025-09-04 Price Changed $196,000 GAMLS
  • 2025-08-06 Relisted GAMLS
  • 2025-08-06 Relisted FMLS
  • 2025-07-25 Pending GAMLS
  • 2025-07-25 Pending FMLS
  • 2025-07-21 Price Changed $198,000 FMLS
  • 2025-07-18 Price Changed $198,000 GAMLS
  • 2025-07-02 Price Changed $202,000 FMLS
  • 2025-07-02 Price Changed $202,000 GAMLS
  • 2025-06-18 Listed $210,000 FMLS
  • 2025-06-18 Listed $210,000 GAMLS
  • 2021-06-16 Sold (Public Records) $19,113,165 Public Records
  • 2014-03-11 Sold (Public Records) $51,000 Public Records
  • 2009-06-22 Sold (MLS) $30,000 FMLS
  • 2009-04-24 Listed $34,000 FMLS
  • 2007-01-22 Sold (Public Records) $104,000 Public Records
  • 1980-12-23 Sold (Public Records) $37,990 Public Records
  • 1977-11-04 Sold (Public Records) $33,594 Public Records

Property tax history

+9.2%/yr

Latest (2025): $2,875 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…