1908 Lakewood Ter SE · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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 +26.1/30.0
- ARV discount +15.0/15.0
- DSCR +8.8/10.0
- 1% rule +6.6/10.0
- Livability +4.2/5.0
- Rent growth +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$175,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
Key facts
- 9,975 sq ft lot
- Garage
- Built 1935
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $175k.
Deal economics
- At list price, monthly cash flow is $441 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $175k).
- Recommended offer: $164k (6.0% below list) — sets the bar for market timing.
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: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Crawford Long Middle School (math 2% / reading 8%, grade F, #462 of 470 statewide, top 99%, 705 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 5% at this address vs 32% district-wide (-26 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+3.2%/yr); 391 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
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.
- At projected returns (-3.0% appreciation + 3.2% rent growth), your $49k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 79 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
- 16 sale attempts since 18y 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 $26k; list at $175k implies a 573% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
- 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.
Questions for the listing agent
- It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.16% ✓
- Cap rate
- 9.32%
- Cash-on-cash
- 10.80%
- DSCR
- 1.48
- GRM
- 7.2
CMA / ARV
- ARV (median comp)
- $323,354
- List price
- $175,000
- Delta
- -45.88%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1885 Lakewood Ave SE | 0.14mi | 3/2.5 | 1,564 (-2%) | 2mo | $150,000 | $96 | 82 |
| 365 S Bend Ave SE | 0.35mi | 3/3.0 | 1,597 (-0%) | 3mo | $349,000 | $219 | 73 |
| 1812 Lakewood Ave SE | 0.19mi | 3/2.5 | 1,664 (+4%) | 11mo | $240,000 | $144 | 70 |
| 353 Troy St SE | 0.24mi | 3/2.0 | 1,500 (-6%) | 14mo | $370,000 | $247 | 63 |
| 35 Stillman St SE | 0.09mi | 3/2.0 | 1,425 (-11%) | 14mo | $274,900 | $193 | 62 |
| 161 Adair Ave SE | 0.29mi | 3/2.0 | 1,497 (-6%) | 12mo | $255,000 | $170 | 62 |
| 7 Whatley St SE | 0.39mi | 4/2.0 (+1) | 1,688 (+6%) | 5mo | $165,000 | $98 | 60 |
| 135 Adair Ave SE | 0.31mi | 4/2.0 (+1) | 1,500 (-6%) | 13mo | $253,000 | $169 | 56 |
| 1924 Browns Mill Rd SE | 0.34mi | 3/2.0 | 1,750 (+9%) | 11mo | $315,000 | $180 | 55 |
| 288 Harper Rd SE | 0.34mi | 3/2.0 | 1,374 (-14%) | 4mo | $325,000 | $237 | 54 |
| 55 Bowen Ave | 0.55mi | 4/2.5 (+1) | 1,662 (+4%) | 11mo | $329,900 | $198 | 48 |
| 2126 Jernigan Dr | 0.68mi | 4/2.0 (+1) | 1,700 (+6%) | 7mo | $295,000 | $174 | 44 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 3.23% rent growth · sell at horizon
- IRR
- 0.1%
- Equity multiple
- 1.00×
- Total profit
- $196
- Equity at exit
- $26,093
- IRR
- 10.0%
- Equity multiple
- 1.78×
- Total profit
- $38,294
- 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
ZIP-level market 30315
- Rents YoY
- 3.2%
- Active inventory
- 391
- Price-to-rent
- 7.2×
Monthly cashflow live
- Estimated rent
- $2,038 high interval (Pro) →
- Mortgage (P&I)
- −$918
- Tax from tax record
- −$178 /mo · $2,140/yr
- Insurance
- −$73
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$428
- Net cashflow
- $441
Break-even live
Sensitivity live
| Price | -10% $540 | -5% $490 | +0% $441 | +5% $391 | +10% $342 |
|---|---|---|---|---|---|
| Rent | -10% $280 | -5% $360 | +0% $441 | +5% $521 | +10% $602 |
| Rate | -1.0pp $529 | -0.5pp $485 | base $441 | +0.5pp $395 | +1.0pp $349 |
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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1875 Conrad Ave SE Atlanta, GA | 3.0 | 2.0 | 1088 | $1,768 | $1.62 | 0d | 1 | 0.07mi |
| 293 Jordan St SE Atlanta, GA | 3.0 | 2.5 | 1637 | $2,500 | $1.53 | 26d | 1 | 0.17mi |
| 1845 Lakewood Ter SE Atlanta, GA | 3.0 | 2.0 | 1859 | $1,850 | $1.00 | 14d | 1 | 0.17mi |
| 340 Adelle St SE Atlanta, GA | 3.0 | 1.0 | 1122 | $1,500 | $1.34 | 4d | 1 | 0.25mi |
| 349 Laquita Dr SE Atlanta, GA | 3.0 | 2.5 | 1587 | $1,850 | $1.17 | 20d | 1 | 0.26mi |
| 172 Meador Way SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,950 | $1.77 | 26d | 1 | 0.26mi |
| 9 Gould St SE Atlanta, GA | 3.0 | 2.0 | 1800 | $2,000 | $1.11 | 26d | 1 | 0.37mi |
| 2087 Lakewood Trl SE Atlanta, GA | 3.0 | 2.5 | 1056 | $2,256 | $2.14 | 26d | 1 | 0.42mi |
| 76 Schell Rd SE Atlanta, GA | 3.0 | 1.0 | 1080 | $1,623 | $1.50 | 26d | 1 | 0.44mi |
| 1770 Richmond Cir SE Unit 500F Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 26d | 1 | 0.52mi |
| 1770 Richmond Cir SE Unit 1000E Atlanta, GA | 2.0 | 2.0 | 1200 | $1,365 | $1.14 | 26d | 1 | 0.52mi |
| 1754 Richmond Cir SE Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 9d | 2 | 0.53mi |
| 1114 Oak Knoll Ter SE Atlanta, GA | 4.0 | 2.0 | 1525 | $2,800 | $1.84 | 26d | 1 | 0.54mi |
| 1569 Jonesboro Rd SE Atlanta, GA | 4.0 | 2.0 | 1680 | $2,400 | $1.43 | 18d | 1 | 0.55mi |
| 1569 Jonesboro Rd SE Atlanta, GA | 4.0 | 2.0 | 1680 | $2,400 | $1.43 | 20d | 1 | 0.55mi |
| 2145 Macon Dr SW Atlanta, GA | 3.0 | 1.0 | 1059 | $1,450 | $1.37 | 26d | 1 | 0.63mi |
| 73 Polar Rock Rd SW Atlanta, GA | 3.0 | 1.0 | 1098 | $1,850 | $1.68 | 12d | 1 | 0.64mi |
| 41 Meldon Ave SE Atlanta, GA | 4.0 | 1.5 | 1323 | $1,495 | $1.13 | 18d | 1 | 0.67mi |
| 64 Moury Ave SE Atlanta, GA | 4.0 | 3.5 | 1877 | $2,699 | $1.44 | 26d | 1 | 0.75mi |
| 2153 Burroughs Ave SE Atlanta, GA | 3.0 | 2.0 | 2212 | $1,650 | $0.75 | 23d | 1 | 0.76mi |
| 1515 Jonesboro Rd SE Atlanta, GA | 3.0 | 2.0 | 1360 | $2,300 | $1.69 | 14d | 1 | 0.76mi |
| 2332 Baywood Dr SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,400 | $1.27 | 19d | 1 | 0.78mi |
| 250 Amal Dr SW #7009 Atlanta, GA | 3.0 | 2.5 | 1440 | $1,850 | $1.28 | 9d | 1 | 0.80mi |
| 117 Brown Ave SE Atlanta, GA | 4.0 | 2.5 | 1632 | $1,945 | $1.19 | 15d | 1 | 0.82mi |
| 245 Amal Dr SW #3004 Atlanta, GA | 2.0 | 2.0 | 1402 | $1,800 | $1.28 | 23d | 1 | 0.87mi |
| 91 Thirkield Ave SE Atlanta, GA | 2.0 | 1.0 | 1092 | $1,995 | $1.83 | 26d | 1 | 0.88mi |
| 95 Thirkield Ave SE Atlanta, GA | 3.0 | 2.0 | 1096 | $1,850 | $1.69 | 0d | 1 | 0.88mi |
| 95 Thirkield Ave SE Atlanta, GA | 3.0 | 2.0 | 1096 | $1,850 | $1.69 | 17d | 1 | 0.88mi |
| 117 Thayer Ave SE Atlanta, GA | 3.0 | 1.0 | 1241 | $1,666 | $1.34 | 15d | 1 | 0.95mi |
| 136 Hillsdale Dr SE Atlanta, GA | 3.0 | 2.0 | 1075 | $1,995 | $1.86 | 26d | 1 | 0.98mi |
| 402 McDonough Blvd SE Atlanta, GA | 3.0 | 3.5 | 1270 | $2,350 | $1.85 | 26d | 1 | 0.99mi |
| 2019 Pryor Rd SW Atlanta, GA | 2.0 | 2.5 | 1449 | $2,600 | $1.79 | 26d | 1 | 1.02mi |
| 309 Pickfair Way SW Atlanta, GA | 3.0 | 2.5 | 1824 | $2,423 | $1.33 | 26d | 1 | 1.06mi |
| 104 Mission Way SE Atlanta, GA | 3.0 | 3.5 | 1550 | $2,800 | $1.81 | 6d | 1 | 1.07mi |
| 174 Moury Ave SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 926 | $1,728 | $1.87 | 4d | 6 | 1.09mi |
| 141 McDonough Blvd SE Atlanta, GA | 3.0 | 2.0 | 1242 | $2,250 | $1.81 | 26d | 1 | 1.12mi |
| 585 McWilliams Rd SE #104 Atlanta, GA | 2.0 | 3.0 | 1500 | $2,078 | $1.39 | 21d | 1 | 1.18mi |
| 585 McWilliams Rd SE #2402 Atlanta, GA | 2.0 | 2.5 | 1548 | $2,200 | $1.42 | 4d | 1 | 1.22mi |
| 1418 Boulevard SE Atlanta, GA | 4.0 | 2.0 | 1600 | $975 | $0.61 | 6d | 1 | 1.23mi |
| 752 McDonough Blvd SE Atlanta, GA | 3.0 | 2.0 | 1120 | $1,895 | $1.69 | 0d | 1 | 1.30mi |
Listing history 50 events
-
2026-06-21days on market $175,000 Active 79 DOM
-
2026-06-18days on market $175,000 Active 76 DOM
-
2026-06-17days on market $175,000 Active 75 DOM
-
2026-06-16days on market $175,000 Active 74 DOM
-
2026-06-15days on market $175,000 Active 73 DOM
-
2026-06-13days on market $175,000 Active 71 DOM
-
2026-06-13days on market $175,000 Active 70 DOM
-
2026-06-09days on market $175,000 Active 67 DOM
-
2026-06-08days on market $175,000 Active 66 DOM
-
2026-06-07days on market $175,000 Active 65 DOM
-
2026-06-04days on market $175,000 Active 62 DOM
-
2026-06-03days on market $175,000 Active 61 DOM
-
2026-06-02days on market $175,000 Active 60 DOM
-
2026-06-01days on market $175,000 Active 59 DOM
-
2026-05-31days on market $175,000 Active 58 DOM
-
2026-04-13historical
-
2026-04-04price $175,000
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2026-04-04price $175,000 693-char remark
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2026-04-03status Active
-
2026-04-02$146,000 New
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2026-04-02$146,000 New 693-char remark
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2026-04-02$175,000 Active
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2026-04-02price $175,000
Show marketing remark (693 chars)
Excellent investment opportunity in Historic Lakewood! Victorian bungalow home with a fenced yard and 1 car detached garage. Garage has two partially finished apartments. A perfect renovation opportunity for an owner occupant or investor. Highly accessible to all major expressways, Hartsfield Airport and the Atlanta Beltline. A short distance to Cellaris Lakewood Amphitheater, major film studios, The Beacon and the new Terminal South Food Hall. The interior includes gems such as original hardwood floors and fireplace mantles. The detached car garage has potential for an accessory dwelling unit. REQUIRED PROBATE ATTORNEY APPROVAL, MUST CLOSE WITH LUEDER, LARKINS ATTORNEY KIMBERLY MAY.
-
2016-11-01price $25,000
-
2015-10-22price $26,000
-
2015-10-14price $25,000
-
2015-09-28soldstatus $26,000 Sold
-
2015-09-28soldstatus $26,000 Sold
-
2015-09-14status Under Contract
-
2015-09-14historical Contingent - Due Diligence
-
2015-09-13price $26,000
-
2015-09-09status Back On Market
-
2015-09-09status Active
-
2015-09-08status Under Contract
-
2015-09-08historical Contingent - Due Diligence
-
2015-09-04$25,000 New
-
2015-09-04$25,000 Active
-
2014-05-11historical
-
2014-05-11historical
-
2014-04-28$24,500 New
-
2014-04-21$24,500 Active
-
2014-04-21historical
-
2014-04-05$24,500 Active
-
2014-01-11historical
-
2014-01-07historical
-
2013-12-30historical
-
2013-12-26$24,500 New
-
2013-12-16historical
-
2013-11-08$24,500 Active
-
2013-11-06$28,000 New
ⓘ 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
- $2,140 · $178/mo
- Projected year-2 tax
- $2,140 · $178/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 ≥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
- $24,453
- − Mortgage interest
- −$9,803
- − Property taxes
- −$2,140
- − Insurance
- −$875
- − Repairs & maintenance
- −$1,956
- − Management
- −$1,956
- − Depreciation
- −$5,091
- Taxable income
- $2,631
- Est. tax owed @ 24.0%
- −$631
- After-tax cash flow
- $4,658/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
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)
- 34,264
- Household income
- $50,822
- Rent vs Own
- Severe rent burden
- 2962.0
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 (72%)
- Race & ethnicity
- Black 72% White 14% Hispanic / Latino 10% Two or more races 4%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 1% Italian 1% Lithuanian 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 90% English-only · Spanish 9% 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
- ▼ -281.87%
- Current HPI
- 176.673
- Rent YoY
- ▲ 3.23%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+779.4% since first listed39 events — show timeline
- 2026-04-13 Listing Removed — GAMLS
- 2026-04-04 Price Changed $175,000 GAMLS
- 2026-04-04 Price Changed $175,000 GAMLS
- 2026-04-03 Relisted — FMLS
- 2026-04-02 Price Changed $175,000 FMLS
- 2026-04-02 Listed $175,000 FMLS
- 2026-04-02 Listed $146,000 GAMLS
- 2026-04-02 Listed $146,000 GAMLS
- 2016-11-01 Price Changed $25,000 FMLS
- 2015-10-22 Price Changed $26,000 FMLS
- 2015-10-14 Price Changed $25,000 GAMLS
- 2015-09-28 Sold (MLS) $26,000 GAMLS
- 2015-09-28 Sold (MLS) $26,000 FMLS
- 2015-09-14 Pending — GAMLS
- 2015-09-14 Contingent — FMLS
- 2015-09-13 Price Changed $26,000 GAMLS
- 2015-09-09 Relisted — GAMLS
- 2015-09-09 Relisted — FMLS
- 2015-09-08 Pending — GAMLS
- 2015-09-08 Contingent — FMLS
- 2015-09-04 Listed $25,000 GAMLS
- 2015-09-04 Listed $25,000 FMLS
- 2014-05-11 Listing Removed — GAMLS
- 2014-05-11 Listing Removed — FMLS
- 2014-04-28 Listed $24,500 GAMLS
- 2014-04-21 Listed $24,500 FMLS
- 2014-04-21 Listing Removed — FMLS
- 2014-04-05 Listed $24,500 FMLS
- 2014-01-11 Listing Removed — GAMLS
- 2014-01-07 Listing Removed — FMLS
- 2013-12-30 Listing Removed — GAMLS
- 2013-12-26 Listed $24,500 GAMLS
- 2013-12-16 Listing Removed — FMLS
- 2013-11-08 Listed $24,500 FMLS
- 2013-11-06 Listed $28,000 GAMLS
- 2013-07-19 Price Changed $29,000 FMLS
- 2013-05-30 Listed $32,500 FMLS
- 2009-01-05 Sold (MLS) $18,000 FMLS
- 2008-10-28 Listed $19,900 FMLS
Property tax history
+1.9%/yrLatest (2025): $2,140 · +2.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…