CashFlowRE
Sign in Sign up
115 W Peachtree Pl NW #709
D Composite 41.2
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 +9.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.6/10.0
  • Appreciation +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.6/5.0
  • Schools +2.7/10.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0

$199,500

115 W Peachtree Pl NW #709 · Atlanta, GA 30313
1 bd · 1.0 ba · 889 sqft · Condo public records · 103 Days on market
Built 2002 $415/mo HOA · 22% of rent

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

Listing remarks MLS

Experience vibrant city living at Centennial House - where style, comfort, and convenience come together in the heart of Atlanta. Perched on the top floor, this industrial-inspired loft offers a dynamic blend of contemporary design and downtown energy. You'll love the polished concrete floors and dramatic 12+ foot ceilings that create an airy, light-filled space with an open-concept layout perfect for modern living. The kitchen is built for entertaining, complete with sleek stainless steel appliances, a deep chef's sink, and a welcoming bar top that flows seamlessly into the spacious living area - framed by captivating views of the iconic Atlanta skyline. The bedroom features a generous floor-to-ceiling closet for ample storage and includes in-unit laundry for everyday ease. The large bathroom, featuring a shower/tub combo, provides a blank canvas for your personal style. Centennial House residents enjoy premier amenities like 24/7 concierge service, a fully-equipped fitness center, a stylish club room, and a rooftop patio boasting sweeping city views. This unit also comes with a partial storage unit and assigned parking. Located in the desirable Centennial Hill neighborhood, you'll be within walking distance of Atlanta's top destinations, including the Georgia Aquarium, World of Coca-Cola, Mercedes-Benz Stadium, and Centennial Olympic Park. With pet-friendly policies, easy access to public transit, and nearby shopping, this is urban living at its finest. Don't miss your opportunity to own a piece of downtown Atlanta, Schedule your tour today!

Key facts

  • Bar top
  • Deep chef sink
  • 12 foot ceilings

Tags

POLISHED CONCRETE FLOORS12 FOOT CEILINGSOPEN-CONCEPT LAYOUTSTAINLESS STEEL APPLIANCESDEEP CHEF SINKBAR TOP

Property features AI

Finance

  • Other: Concrete road surface; city street frontage; Directions available to building garage entrance
  • HOA & community: Monthly association fee (includes door person, grounds maintenance, structure maintenance, pest control, security); Community features: clubhouse, concierge, dog park, fitness center, homeowners association, near Beltline, near shopping, near trails/greenway; Community contains 101 units

Exterior

  • Parking: Assigned covered parking (1 space)
  • Security: Concierge; Security included in association services
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available; Cable available; Phone available
  • Home design: Condominium; One level
  • Construction: Brick 4 sides construction; Other roof; Foundation details: see remarks; Resale condition
  • Exterior features: Rooftop patio/terrace; Other exterior features

Interior

  • Kitchen: Open to family room / view to family room; Microwave; Gas oven; Dishwasher; Refrigerator
  • Bedrooms: Studio layout (main level)
  • Flooring: Concrete flooring
  • Bathrooms: Full bathroom with tub/shower combo (main level)
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Elevator access; 10 ft high ceilings; Walk-in closet(s); 2+ common walls
  • Laundry & utility: Washer and dryer included; Laundry located in hall on main level

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 1-bed/1.0-bath condo listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-154 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $172k (13.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (3.7% below list).
  • Recommended offer: $172k (13.6% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% vs local median 3.1% in Atlanta — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Centennial Place Academy (Charter) (math 12% / reading 12%, grade F, #1,041 of 1,228 statewide, top 87%, 804 students, 100% FRL, charter); David T Howard Middle School (math 58% / reading 63%, grade B+, #39 of 470 statewide, top 8%, 1,119 students, 19% FRL); Midtown High School (math 22% / reading 34%, grade F, #151 of 424 statewide, top 36%, 1,602 students, 19% FRL) — zoned schools average 46% FRL vs 71% district-wide (25 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+4.5%/yr); 44 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.1%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $150k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 22% of rent.
Recommended offer $172,283 (13.6% 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 103 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.96%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.06% appreciation · 4.46% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.60×
Total profit
$-22,298
Equity at exit
$47,587
10-year hold
IRR
-0.6%
Equity multiple
0.94×
Total profit
$-3,398
Equity at exit
$49,485

Cash invested: $55,860 (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 30313

Home prices YoY
-0.8%
Rents YoY
4.5%
Active inventory
44
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,921 high interval (Pro) →
Mortgage (P&I)
$1,046
Tax from tax record
$128 /mo · $1,531/yr
Insurance
$83
HOA
$415
Vacancy / Maint / Mgmt
$403
Net cashflow
$-154

Break-even live

Break-even rent $2,116
Max offer price $172,283
Occupancy floor

Sensitivity live

Price -10% $-41 -5% $-98 +0% $-154 +5% $-211 +10% $-267
Rent -10% $-306 -5% $-230 +0% $-154 +5% $-78 +10% $-2
Rate -1.0pp $-54 -0.5pp $-103 base $-154 +0.5pp $-206 +1.0pp $-258

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
$49,875
Closing costs
$5,985
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
305 Centennial Olympic Park Dr NW Atlanta, GA 2.0 1.0–2.0 916 $2,008 $2.19 0d 40 0.07mi
369 Centennial Olympic Park Dr NW Atlanta, GA 2.0 1.0–2.0 1007 $2,112 $2.10 0d 23 0.10mi
400 W Peachtree St NW #1412 Atlanta, GA 1.0 1.0 952 $1,995 $2.10 26d 1 0.20mi
400 W Peachtree St NW #3511 Atlanta, GA 2.0 2.0 1075 $2,950 $2.74 26d 1 0.20mi
400 W Peachtree St NW #711 Atlanta, GA 2.0 2.0 1075 $2,750 $2.56 26d 1 0.20mi
400 W Peachtree St NW #2310 Atlanta, GA 1.0 1.0 730 $1,850 $2.53 0d 1 0.20mi
300 Peachtree St NE Atlanta, GA 1.0 1.0 629 $1,925 $3.06 9d 2 0.20mi
300 Peachtree St NE Unit 1299363P Atlanta, GA 1.0 1.0 527 $2,680 $5.09 22d 1 0.21mi
300 Peachtree Rd NE Unit 1299414P Atlanta, GA 1.0–2.0 1.0–2.0 592 $2,275 $3.84 5d 2 0.21mi
218 Peachtree St NE Unit 1299416P Atlanta, GA 1.0 1.0 796 $2,387 $3.00 4d 1 0.21mi
526 Centennial Olympic Park Dr NW Atlanta, GA 1.0–3.0 1.0–2.5 970 $1,216 $1.25 4d 18 0.34mi
161 Peachtree Center Ave NE Unit 2x2 Penthouse Atlanta, GA 2.0 2.0 1110 $3,393 $3.06 16d 1 0.41mi
161 Peachtree Center Ave NE Unit 1x1 Atlanta, GA 1.0 1.0 621 $1,601 $2.58 16d 1 0.41mi
120 Ralph McGill Blvd NE #1511 Atlanta, GA 1.0 1.0 809 $1,395 $1.72 4d 1 0.42mi
120 Ralph McGill Blvd NE #501 Atlanta, GA 1.0 1.0 560 $1,440 $2.57 13d 1 0.42mi
161 Peachtree Center Ave NE Atlanta, GA 3.0 1.0–3.5 1474 $2,959 $2.01 0d 28 0.44mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,450 $1.45 17d 1 0.45mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 23d 2 0.45mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 21d 2 0.45mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 18d 2 0.45mi
159 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 517 $1,412 $2.73 3d 3 0.49mi
450 Piedmont Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 975 $1,430 $1.47 0d 11 0.50mi
505 Courtland St NE Atlanta, GA 3.0 1.0–2.0 982 $2,233 $2.27 0d 28 0.51mi
250 Piedmont Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 1110 $1,523 $1.37 4d 20 0.52mi
57 Forsyth St NW Atlanta, GA 1.0 1.5 938 $3,500 $3.73 0d 2 0.55mi
50 Peachtree St NW Atlanta, GA 1.0 1.0 817 $1,422 $1.74 0d 5 0.60mi
215 Piedmont Ave NE Unit 1299350P Atlanta, GA 1.0–3.0 1.0 694 $2,457 $3.54 0d 2 0.60mi
215 Piedmont Ave NE Atlanta, GA 2.0–3.0 1.0–2.0 1053 $1,745 $1.66 0d 3 0.60mi
215 Piedmont Ave NE Atlanta, GA 2.0–3.0 1.0–2.0 1053 $1,930 $1.83 12d 3 0.60mi
620 Peachtree St NE Atlanta, GA 1.0–2.0 1.0 992 $1,795 $1.81 4d 2 0.61mi
530 Piedmont Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 1034 $1,797 $1.74 0d 11 0.61mi
32 Peachtree St NW Atlanta, GA 1.0 1.0 609 $1,488 $2.44 0d 1 0.64mi
32 Peachtree St NW Atlanta, GA 1.0–2.0 1.0–2.0 772 $1,695 $2.19 13d 1 0.64mi
32 Peachtree St NW #1301 Atlanta, GA 1.0 1.0 591 $1,775 $3.00 7d 1 0.64mi
400 Central Park Pl NE Atlanta, GA 3.0 1.0–2.0 1013 $1,967 $1.94 0d 20 0.70mi
200 Nerem St NW Atlanta, GA 2.0 1.0–2.0 932 $2,338 $2.51 0d 31 0.70mi
131 Ponce de Leon Ave NE Atlanta, GA 4.0 1.0–4.0 1411 $2,089 $1.48 0d 17 0.72mi
220 Renaissance Pkwy NE #2111 Atlanta, GA 1.0 1.0 881 $1,900 $2.16 9d 1 0.73mi
693 Peachtree St NE Atlanta, GA 1.0–3.0 1.5–2.5 1585 $3,615 $2.28 4d 7 0.77mi
527 Herndon Square Ave Atlanta, GA 1.0–3.0 1.0–2.0 855 $1,213 $1.42 3d 1 0.77mi

HOA detail condo

Monthly dues
$415 · $4,980/yr
Likely covers
gymdoormanparking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 40 events

  1. 2026-05-12
    status Under Contract 1570-char remark
    Show marketing remark (1570 chars)

    Experience vibrant city living at Centennial House - where style, comfort, and convenience come together in the heart of Atlanta. Perched on the top floor, this industrial-inspired loft offers a dynamic blend of contemporary design and downtown energy. You'll love the polished concrete floors and dramatic 12+ foot ceilings that create an airy, light-filled space with an open-concept layout perfect for modern living. The kitchen is built for entertaining, complete with sleek stainless steel appliances, a deep chef's sink, and a welcoming bar top that flows seamlessly into the spacious living area - framed by captivating views of the iconic Atlanta skyline. The bedroom features a generous floor-to-ceiling closet for ample storage and includes in-unit laundry for everyday ease. The large bathroom, featuring a shower/tub combo, provides a blank canvas for your personal style. Centennial House residents enjoy premier amenities like 24/7 concierge service, a fully-equipped fitness center, a stylish club room, and a rooftop patio boasting sweeping city views. This unit also comes with a partial storage unit and assigned parking. Located in the desirable Centennial Hill neighborhood, you'll be within walking distance of Atlanta's top destinations, including the Georgia Aquarium, World of Coca-Cola, Mercedes-Benz Stadium, and Centennial Olympic Park. With pet-friendly policies, easy access to public transit, and nearby shopping, this is urban living at its finest. Don't miss your opportunity to own a piece of downtown Atlanta, Schedule your tour today!

  2. 2026-05-12
    status Pending
    Show marketing remark (1570 chars)

    Experience vibrant city living at Centennial House - where style, comfort, and convenience come together in the heart of Atlanta. Perched on the top floor, this industrial-inspired loft offers a dynamic blend of contemporary design and downtown energy. You'll love the polished concrete floors and dramatic 12+ foot ceilings that create an airy, light-filled space with an open-concept layout perfect for modern living. The kitchen is built for entertaining, complete with sleek stainless steel appliances, a deep chef's sink, and a welcoming bar top that flows seamlessly into the spacious living area - framed by captivating views of the iconic Atlanta skyline. The bedroom features a generous floor-to-ceiling closet for ample storage and includes in-unit laundry for everyday ease. The large bathroom, featuring a shower/tub combo, provides a blank canvas for your personal style. Centennial House residents enjoy premier amenities like 24/7 concierge service, a fully-equipped fitness center, a stylish club room, and a rooftop patio boasting sweeping city views. This unit also comes with a partial storage unit and assigned parking. Located in the desirable Centennial Hill neighborhood, you'll be within walking distance of Atlanta's top destinations, including the Georgia Aquarium, World of Coca-Cola, Mercedes-Benz Stadium, and Centennial Olympic Park. With pet-friendly policies, easy access to public transit, and nearby shopping, this is urban living at its finest. Don't miss your opportunity to own a piece of downtown Atlanta, Schedule your tour today!

  3. 2026-01-29
    listed $199,500 New 1570-char remark
    Show marketing remark (1570 chars)

    Experience vibrant city living at Centennial House - where style, comfort, and convenience come together in the heart of Atlanta. Perched on the top floor, this industrial-inspired loft offers a dynamic blend of contemporary design and downtown energy. You'll love the polished concrete floors and dramatic 12+ foot ceilings that create an airy, light-filled space with an open-concept layout perfect for modern living. The kitchen is built for entertaining, complete with sleek stainless steel appliances, a deep chef's sink, and a welcoming bar top that flows seamlessly into the spacious living area - framed by captivating views of the iconic Atlanta skyline. The bedroom features a generous floor-to-ceiling closet for ample storage and includes in-unit laundry for everyday ease. The large bathroom, featuring a shower/tub combo, provides a blank canvas for your personal style. Centennial House residents enjoy premier amenities like 24/7 concierge service, a fully-equipped fitness center, a stylish club room, and a rooftop patio boasting sweeping city views. This unit also comes with a partial storage unit and assigned parking. Located in the desirable Centennial Hill neighborhood, you'll be within walking distance of Atlanta's top destinations, including the Georgia Aquarium, World of Coca-Cola, Mercedes-Benz Stadium, and Centennial Olympic Park. With pet-friendly policies, easy access to public transit, and nearby shopping, this is urban living at its finest. Don't miss your opportunity to own a piece of downtown Atlanta, Schedule your tour today!

  4. 2026-01-29
    listed $199,500 Active
    Show marketing remark (1570 chars)

    Experience vibrant city living at Centennial House - where style, comfort, and convenience come together in the heart of Atlanta. Perched on the top floor, this industrial-inspired loft offers a dynamic blend of contemporary design and downtown energy. You'll love the polished concrete floors and dramatic 12+ foot ceilings that create an airy, light-filled space with an open-concept layout perfect for modern living. The kitchen is built for entertaining, complete with sleek stainless steel appliances, a deep chef's sink, and a welcoming bar top that flows seamlessly into the spacious living area - framed by captivating views of the iconic Atlanta skyline. The bedroom features a generous floor-to-ceiling closet for ample storage and includes in-unit laundry for everyday ease. The large bathroom, featuring a shower/tub combo, provides a blank canvas for your personal style. Centennial House residents enjoy premier amenities like 24/7 concierge service, a fully-equipped fitness center, a stylish club room, and a rooftop patio boasting sweeping city views. This unit also comes with a partial storage unit and assigned parking. Located in the desirable Centennial Hill neighborhood, you'll be within walking distance of Atlanta's top destinations, including the Georgia Aquarium, World of Coca-Cola, Mercedes-Benz Stadium, and Centennial Olympic Park. With pet-friendly policies, easy access to public transit, and nearby shopping, this is urban living at its finest. Don't miss your opportunity to own a piece of downtown Atlanta, Schedule your tour today!

  5. 2025-12-31
    historical
  6. 2025-12-31
    historical
  7. 2025-08-01
    price $212,500
  8. 2025-08-01
    price $212,500
  9. 2025-05-01
    listed $215,000 New
  10. 2025-05-01
    listed $215,000 Active
  11. 2025-04-21
    historical
  12. 2025-04-18
    historical
  13. 2024-12-23
    historical $1,800
  14. 2024-11-17
    listed $1,800
  15. 2024-11-06
    historical $1,800
  16. 2024-10-31
    listed $235,000 New
  17. 2024-10-31
    listed $235,000 Active
  18. 2024-08-08
    price $1,800
  19. 2024-07-21
    historical $1,850
  20. 2024-07-18
    listed $1,850
  21. 2024-07-10
    price $1,850
  22. 2024-06-06
    listed $1,875
  23. 2016-03-11
    price $149,900
  24. 2016-02-26
    price $149,900
  25. 2016-02-26
    historical
  26. 2016-02-25
    soldstatus $149,900 Sold
  27. 2016-02-25
    soldstatus $149,900 Sold
  28. 2016-02-25
    price $150,000
  29. 2016-02-25
    soldstatus $149,900
  30. 2016-02-01
    status Under Contract
  31. 2016-02-01
    price $150,000
  32. 2016-01-22
    historical Contingent - Due Diligence
  33. 2016-01-09
    listed $150,000 New
  34. 2016-01-09
    listed $150,000 Active
  35. 2009-05-20
    soldstatus $95,000
  36. 2009-05-14
    soldstatus $95,000
  37. 2009-04-02
    listed $89,900
  38. 2007-04-05
    soldstatus $140,000
  39. 2007-04-02
    soldstatus $140,000
  40. 2007-01-15
    listed $149,900

ⓘ 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
$1,531 · $128/mo
Projected year-2 tax
$1,835 · $153/mo
Expected delta
+$304/yr (+$25/mo · 19.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,056
− Mortgage interest
−$11,175
− Property taxes
−$1,531
− Insurance
−$998
− Repairs & maintenance
−$1,844
− Management
−$1,844
− HOA
−$4,980
− Depreciation
−$5,804
Taxable loss
−$5,120
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,229
After-tax cash flow
$-620/yr

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

Schools (NCES district)

District
Atlanta Public Schools
NCES district ID
1300120
Math proficiency
28% ▼ -6.00%
Reading proficiency
35% ▼ -2.00%
Median HH income
$48,306
Composite
27.27/100
National rank
#7006
State rank
#80 of 174 in GA

Livability — Atlanta

Score
83/100
State rank
#6
US rank
#919

Category grades

Amenities A+ Commute A+ Cost of living C- Crime A Employment B Housing A+ Health & safety A- User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlanta, GA
County
Fulton County · 1,094,430 people
City population
629,525
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
10,913
Household income
$84,960
Rent vs Own
59.3% rent · 40.7% own
Severe rent burden
572.0

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 41% White 34% Asian 15% Hispanic / Latino 5% Two or more races 5%
Common ancestry
Italian 3% Romanian 1% Serbian 1%
Foreign-born
12% · Canada, South Korea, China
Languages at home
79% English-only · Other Indo-European 6% Spanish 4% Other Asian/Pacific 4%

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
▼ -1.06%
Current HPI
135.6399
Rent YoY
▲ 4.46%
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

+33.1% since first listed
40 events — show timeline
  • 2026-05-12 Pending GAMLS
  • 2026-05-12 Pending FMLS
  • 2026-01-29 Listed $199,500 FMLS
  • 2026-01-29 Listed $199,500 GAMLS
  • 2025-12-31 Listing Removed FMLS
  • 2025-12-31 Listing Removed GAMLS
  • 2025-08-01 Price Changed $212,500 GAMLS
  • 2025-08-01 Price Changed $212,500 FMLS
  • 2025-05-01 Listed $215,000 FMLS
  • 2025-05-01 Listed $215,000 GAMLS
  • 2025-04-21 Listing Removed GAMLS
  • 2025-04-18 Listing Removed FMLS
  • 2024-12-23 Rental Removed $1,800 RENTSPREE
  • 2024-11-17 Listed for Rent $1,800 RENTSPREE
  • 2024-11-06 Rental Removed $1,800 FMLS
  • 2024-10-31 Listed $235,000 FMLS
  • 2024-10-31 Listed $235,000 GAMLS
  • 2024-08-08 Price Changed $1,800 FMLS
  • 2024-07-21 Rental Removed $1,850 RENTSPREE
  • 2024-07-18 Listed for Rent $1,850 RENTSPREE
  • 2024-07-10 Price Changed $1,850 FMLS
  • 2024-06-06 Listed for Rent $1,875 FMLS
  • 2016-03-11 Price Changed $149,900 GAMLS
  • 2016-02-26 Price Changed $149,900 FMLS
  • 2016-02-26 Listing Removed GAMLS
  • 2016-02-25 Sold (MLS) $149,900 GAMLS
  • 2016-02-25 Sold (Public Records) $149,900 Public Records
  • 2016-02-25 Price Changed $150,000 FMLS
  • 2016-02-25 Sold (MLS) $149,900 FMLS
  • 2016-02-01 Pending GAMLS
  • 2016-02-01 Price Changed $150,000 GAMLS
  • 2016-01-22 Contingent FMLS
  • 2016-01-09 Listed $150,000 GAMLS
  • 2016-01-09 Listed $150,000 FMLS
  • 2009-05-20 Sold (Public Records) $95,000 Public Records
  • 2009-05-14 Sold (MLS) $95,000 FMLS
  • 2009-04-02 Listed $89,900 FMLS
  • 2007-04-05 Sold (Public Records) $140,000 Public Records
  • 2007-04-02 Sold (MLS) $140,000 FMLS
  • 2007-01-15 Listed $149,900 FMLS

Property tax history

-0.2%/yr

Latest (2025): $1,531 · -5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…