CashFlowRE
Sign in Sign up
385 Ralph Mcgill Blvd NE Unit D
D Composite 41.99
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 +11.1/30.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • DSCR +3.2/10.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

385 Ralph Mcgill Blvd NE Unit D · Atlanta, GA 30312
2 bd · 1.5 ba · 1,204 sqft · Condo public records · 113 Days on market
Built 1980 $645/mo HOA · 29% of rent

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

Listing remarks MLS

Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

Key facts

  • Brand new kitchen
  • Spacious deck
  • Corner unit

Tags

CORNER UNITBRAND NEW KITCHENDURABLE LVP FLOORINGMODERN KITCHENSPACIOUS DECKFULL BATH WITH DUAL VANITIES

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 2-bed/1.5-bath condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-71 ($-855/yr) — negative.
  • To cash-flow at today's rent, offer at most $162k (7.2% below list).
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.
  • Cap rate 5.8% 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: The John Hope-Charles Walter Hill Elementary Schools (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 369 students, 100% FRL); 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 (+2.8%/yr); 245 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($83k/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 $5k 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 113 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 11y ago; this cycle's ask has dropped $25k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,250 (9.0% 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 113 days. Have you received any prior offers? Is the seller open to a 9% 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
1.26%
Cap rate
5.80%
Cash-on-cash
-1.74%
DSCR
0.92
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.84% rent growth · sell at horizon

5-year hold
IRR
-19.1%
Equity multiple
0.33×
Total profit
$-32,843
Equity at exit
$26,093
10-year hold
IRR
-11.7%
Equity multiple
0.30×
Total profit
$-34,245
Equity at exit
$15,131

Cash invested: $49,000 (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 30312

Rents YoY
2.8%
Active inventory
245
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,206 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$179 /mo · $2,144/yr
Insurance
$73
HOA
$645
Vacancy / Maint / Mgmt
$463
Net cashflow
$-71

Break-even live

Break-even rent $2,297
Max offer price $162,419
Occupancy floor 98%

Sensitivity live

Price -10% $28 -5% $-22 +0% $-71 +5% $-121 +10% $-170
Rent -10% $-246 -5% $-158 +0% $-71 +5% $16 +10% $103
Rate -1.0pp $17 -0.5pp $-27 base $-71 +0.5pp $-117 +1.0pp $-163

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
$43,750
Closing costs
$5,250
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
375 Ralph McGill Blvd NE Atlanta, GA 2.0 1.0 1015 $1,968 $1.94 26d 2 0.07mi
375 Ralph McGill Blvd NE #1305 Atlanta, GA 2.0 1.0 1080 $1,975 $1.83 15d 1 0.07mi
384 Ralph McGill Blvd NE #410 Atlanta, GA 3.0 3.0 1444 $3,400 $2.35 20d 1 0.08mi
125 McGill Park Ave NE Atlanta, GA 1.0 1.0 1000 $2,100 $2.10 20d 1 0.13mi
375 Highland Ave NE #606 Atlanta, GA 2.0 2.5 1478 $2,800 $1.89 26d 1 0.14mi
Mc Gill Park Ave #405 Atlanta, GA 2.0 2.0 1458 $3,000 $2.06 26d 1 0.15mi
404 McGill Pl NE Atlanta, GA 2.0 1.5 960 $2,100 $2.19 0d 1 0.17mi
433 Highland Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 885 $1,697 $1.92 0d 11 0.20mi
407 Angier Ave NE Unit 202 Atlanta, GA 2.0 1.0 860 $1,550 $1.80 23d 1 0.22mi
428 Parkway Dr NE Unit 430 103 Atlanta, GA 2.0 1.0 700 $1,545 $2.21 4d 1 0.23mi
419 Parkway Dr NE Atlanta, GA 2.0 2.0 1300 $2,125 $1.63 26d 1 0.23mi
512 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 900 $2,350 $2.61 26d 1 0.27mi
512 Ralph McGill Blvd NE Apt 4 Atlanta, GA 1.0 1.0 900 $2,250 $2.50 0d 1 0.27mi
400 Central Park Pl NE Atlanta, GA 3.0 1.0–2.0 1013 $2,519 $2.49 0d 20 0.28mi
517 Wabash Ave NE Atlanta, GA 3.0 2.0 1395 $3,499 $2.51 26d 1 0.29mi
466 Latta St NE Atlanta, GA 3.0 3.0 1200 $3,000 $2.50 9d 1 0.31mi
170 NE BLVD Unit 208E Atlanta, GA 1.0 1.0 1290 $4,000 $3.10 3d 1 0.32mi
480 John Wesley Dobbs Ave NE #614 Atlanta, GA 1.0 1.0 795 $1,950 $2.45 20d 1 0.33mi
500 Parkway Dr NE Unit 08 Atlanta, GA 2.0 2.0 730 $1,595 $2.18 0d 1 0.35mi
549 Highland Ave NE Unit 16 Atlanta, GA 1.0 1.0 725 $1,815 $2.50 26d 1 0.35mi
549 Highland Ave NE Unit 14 Atlanta, GA 1.0 1.0 725 $1,525 $2.10 26d 1 0.35mi
525 Parkway Dr NE Atlanta, GA 1.0–2.0 1.0–2.5 907 $2,500 $2.76 6d 2 0.41mi
525 Parkway Dr NE Atlanta, GA 1.0–2.0 1.0–2.5 907 $2,500 $2.76 9d 3 0.41mi
525 Parkway Dr NE #518 Atlanta, GA 2.0 2.5 1157 $2,500 $2.16 23d 1 0.41mi
525 Parkway Dr #401 Atlanta, GA 2.0 2.0 1157 $2,400 $2.07 0d 1 0.41mi
215 Piedmont Ave NE Unit 1299350P Atlanta, GA 1.0–3.0 1.0 694 $2,754 $3.97 0d 2 0.43mi
215 Piedmont Ave NE Atlanta, GA 2.0–3.0 1.0–2.0 1053 $1,930 $1.83 12d 3 0.43mi
215 Piedmont Ave NE Atlanta, GA 2.0–3.0 1.0–2.0 1053 $1,745 $1.66 0d 3 0.43mi
250 Piedmont Ave NE Atlanta, GA 1.0–2.0 1.0–2.0 1110 $2,536 $2.28 4d 20 0.44mi
214 Randolph St NE Atlanta, GA 1.0–2.0 1.0 753 $1,400 $1.86 23d 10 0.44mi
271 Glen Iris Dr NE Atlanta, GA 2.0 1.0 850 $1,472 $1.73 0d 2 0.44mi
271 Glen Iris Dr NE Unit 2a Atlanta, GA 2.0 1.0 850 $1,450 $1.71 3d 1 0.44mi
542 Unit 1299415P Atlanta, GA 1.0–2.0 1.0–2.0 742 $3,692 $4.97 12d 2 0.45mi
608 Ralph McGill Blvd NE Atlanta, GA 1.0–2.0 1.0–2.0 1007 $3,160 $3.14 0d 12 0.46mi
131 Ralph McGill Blvd NE Atlanta, GA 2.0 1.0 1350 $1,495 $1.11 22d 1 0.47mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,450 $1.45 17d 1 0.47mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 18d 2 0.47mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 23d 2 0.47mi
131 Ralph McGill Blvd NE Atlanta, GA 1.0 1.0 1000 $1,472 $1.47 21d 2 0.47mi
566 Rankin St NE Unit B Atlanta, GA 1.0 1.0 1061 $2,200 $2.07 19d 1 0.48mi

HOA detail condo

Monthly dues
$645 · $7,740/yr
Likely covers
poolgymdoormansecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-05-18
    soldstatus $175,000 Sold 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  2. 2026-04-21
    status Under Contract 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  3. 2026-04-21
    status Pending
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  4. 2026-03-27
    price $175,000 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  5. 2026-03-27
    price $175,000
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  6. 2026-03-04
    price $179,900 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  7. 2026-03-04
    price $179,900
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  8. 2026-01-28
    price $189,000 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  9. 2026-01-28
    price $189,000
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  10. 2026-01-16
    price $195,000 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  11. 2026-01-16
    price $195,000
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  12. 2025-12-29
    listed $199,900 New 1385-char remark
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  13. 2025-12-29
    listed $199,900 Active
    Show marketing remark (1385 chars)

    Welcome to this rare corner unit located directly beside the pool in the desirable City Heights gated community. This beautifully refreshed 2-bedroom, 1.5-bath home is truly move-in ready, featuring a brand-new kitchen, fresh updates, and a bright, welcoming layout designed for comfortable everyday living. The main level offers an open living space with durable LVP flooring and a modern kitchen with new cabinetry and finishes that flows effortlessly into the dining area. French doors lead to a spacious deck overlooking the pool-perfect for relaxing mornings, evening unwinding, or entertaining friends. Upstairs, the thoughtful roommate-style layout provides privacy, with a full bath featuring dual vanities situated between both bedrooms. Enjoy morning coffee from the primary deck off the living room, while the rear deck offers serene pool and city views-your own peaceful retreat in the heart of Old Fourth Ward. The gated community offers 24/7 concierge service, secure parking, a fitness center, pool, and bike room, all just steps from the Atlanta BeltLine, Ponce City Market, nearby parks, and the vibrant dining and entertainment of Midtown Atlanta. This home delivers the ideal blend of low-maintenance living, resort-style amenities, and unbeatable intown location-perfect for buyers looking to settle into one of Atlanta's most walkable and sought-after communities.

  14. 2025-11-21
    historical
  15. 2025-11-21
    historical
  16. 2025-11-18
    status Active
  17. 2025-11-11
    status Pending
  18. 2025-11-10
    historical Active Under Contract
  19. 2025-10-13
    price $170,000
  20. 2025-10-13
    price $170,000
  21. 2025-09-12
    price $175,000
  22. 2025-07-22
    listed $185,000 Active
  23. 2025-07-22
    listed $185,000 New
  24. 2025-07-15
    historical
  25. 2025-07-15
    historical
  26. 2025-06-17
    price $185,000
  27. 2025-06-17
    price $185,000
  28. 2025-06-17
    status Active
  29. 2025-06-17
    status Back On Market
  30. 2025-06-11
    status Under Contract
  31. 2025-06-11
    historical Active Under Contract
  32. 2025-05-24
    price $190,000
  33. 2025-05-24
    price $190,000
  34. 2025-05-14
    price $194,999
  35. 2025-05-14
    price $194,999
  36. 2025-03-24
    price $195,000
  37. 2025-03-24
    price $195,000
  38. 2025-03-20
    historical
  39. 2025-03-19
    listed $200,000 New
  40. 2025-03-19
    listed $200,000 Active
  41. 2025-03-19
    historical
  42. 2025-02-24
    price $210,000
  43. 2025-02-24
    price $210,000
  44. 2024-12-10
    price $214,000
  45. 2024-12-10
    price $214,000
  46. 2024-10-26
    listed $220,000 Active
  47. 2024-10-25
    historical
  48. 2024-10-25
    listed $220,000 New
  49. 2019-12-10
    soldstatus $172,000
  50. 2019-12-05
    soldstatus $172,000 Closed

ⓘ 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
$2,144 · $179/mo
Projected year-2 tax
$2,144 · $179/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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$26,477
− Mortgage interest
−$9,803
− Property taxes
−$2,144
− Insurance
−$875
− Repairs & maintenance
−$2,118
− Management
−$2,118
− HOA
−$7,740
− Depreciation
−$5,091
Taxable loss
−$3,412
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$819
After-tax cash flow
$-36/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)
26,942
Household income
$82,779
Rent vs Own
65.0% rent · 35.0% own
Severe rent burden
2010.0

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 0.62)
Race & ethnicity
Black 46% White 41% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 2% Lithuanian 1% Slovak 1%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 5% Other Indo-European 1% Chinese 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
▼ -507.19%
Current HPI
240.8692
Rent YoY
▲ 2.84%
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

+34.7% since first listed
67 events — show timeline
  • 2026-05-18 Sold (MLS) $175,000 GAMLS
  • 2026-04-21 Pending GAMLS
  • 2026-04-21 Pending FMLS
  • 2026-03-27 Price Changed $175,000 GAMLS
  • 2026-03-27 Price Changed $175,000 FMLS
  • 2026-03-04 Price Changed $179,900 GAMLS
  • 2026-03-04 Price Changed $179,900 FMLS
  • 2026-01-28 Price Changed $189,000 GAMLS
  • 2026-01-28 Price Changed $189,000 FMLS
  • 2026-01-16 Price Changed $195,000 GAMLS
  • 2026-01-16 Price Changed $195,000 FMLS
  • 2025-12-29 Listed $199,900 FMLS
  • 2025-12-29 Listed $199,900 GAMLS
  • 2025-11-21 Listing Removed GAMLS
  • 2025-11-21 Listing Removed FMLS
  • 2025-11-18 Relisted FMLS
  • 2025-11-11 Pending FMLS
  • 2025-11-10 Contingent FMLS
  • 2025-10-13 Price Changed $170,000 GAMLS
  • 2025-10-13 Price Changed $170,000 FMLS
  • 2025-09-12 Price Changed $175,000 FMLS
  • 2025-07-22 Listed $185,000 GAMLS
  • 2025-07-22 Listed $185,000 FMLS
  • 2025-07-15 Listing Removed FMLS
  • 2025-07-15 Listing Removed GAMLS
  • 2025-06-17 Price Changed $185,000 GAMLS
  • 2025-06-17 Price Changed $185,000 FMLS
  • 2025-06-17 Relisted FMLS
  • 2025-06-17 Relisted GAMLS
  • 2025-06-11 Pending GAMLS
  • 2025-06-11 Contingent FMLS
  • 2025-05-24 Price Changed $190,000 GAMLS
  • 2025-05-24 Price Changed $190,000 FMLS
  • 2025-05-14 Price Changed $194,999 GAMLS
  • 2025-05-14 Price Changed $194,999 FMLS
  • 2025-03-24 Price Changed $195,000 GAMLS
  • 2025-03-24 Price Changed $195,000 FMLS
  • 2025-03-20 Listing Removed GAMLS
  • 2025-03-19 Listing Removed FMLS
  • 2025-03-19 Listed $200,000 FMLS
  • 2025-03-19 Listed $200,000 GAMLS
  • 2025-02-24 Price Changed $210,000 GAMLS
  • 2025-02-24 Price Changed $210,000 FMLS
  • 2024-12-10 Price Changed $214,000 GAMLS
  • 2024-12-10 Price Changed $214,000 FMLS
  • 2024-10-26 Listed $220,000 FMLS
  • 2024-10-25 Coming Soon FMLS
  • 2024-10-25 Listed $220,000 GAMLS
  • 2019-12-10 Sold (Public Records) $172,000 Public Records
  • 2019-12-05 Sold (MLS) $172,000 GAMLS
  • 2019-12-05 Sold (MLS) $172,000 FMLS
  • 2019-11-04 Pending GAMLS
  • 2019-11-04 Pending FMLS
  • 2019-09-19 Listed $182,000 GAMLS
  • 2019-09-19 Listed $182,000 FMLS
  • 2015-07-09 Price Changed $115,000 GAMLS
  • 2015-07-01 Sold (Public Records) $115,000 Public Records
  • 2015-06-24 Price Changed $115,000 FMLS
  • 2015-06-24 Sold (MLS) $115,000 GAMLS
  • 2015-06-24 Price Changed $124,900 FMLS
  • 2015-06-24 Sold (MLS) $115,000 FMLS
  • 2015-06-12 Pending GAMLS
  • 2015-06-12 Contingent FMLS
  • 2015-06-11 Price Changed $124,900 GAMLS
  • 2015-05-08 Listed $124,900 GAMLS
  • 2015-05-08 Listed $124,900 FMLS
  • 2003-07-07 Sold (Public Records) $129,900 Public Records

Property tax history

-0.4%/yr

Latest (2025): $2,144 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…