CashFlowRE
Sign in Sign up
1300 Morningside Park Dr
D- Composite 36.18
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).

  • ARV discount +15.0/15.0
  • Cash flow +6.2/30.0
  • Schools +4.5/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +0.6/10.0
  • Appreciation +0.0/10.0

$364,900

1300 Morningside Park Dr · Johns Creek, GA 30022
2 bd · 2.5 ba · 1,512 sqft · Condo public records · 52 Days on market
Built 1988 $241/sqft · 19% above area Est $458k · 20% under $275/mo HOA · 11% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

Key facts

  • Private deck
  • Oversized bedrooms
  • Walk-in closet

Tags

END-UNIT TOWNHOMEFINISHED WALK-OUT BASEMENTPRIVATE DECKOVERSIZED BEDROOMSPRIVATE BATHROOMWALK-IN CLOSET

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/2.5-bath condo listed at $365k.

Deal economics

  • At list price, monthly cash flow is $-658 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (31.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $239k (34.4% below list).
  • Recommended offer: $239k (34.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.1% vs local median 2.5% in Johns Creek — 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 66/100 on livability (#187 in GA) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • 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.
  • Market conditions: Rents soft (-0.0%/yr); 393 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 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 $3k of loan paydown is wiped out by about $11k 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 52 days — a 3% lower offer ($354k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 10y ago; this cycle's ask has dropped $20k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $226k; list at $365k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $239,239 (34.4% 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 52 days. Have you received any prior offers? Is the seller open to a 34% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.66%
Cap rate
4.13%
Cash-on-cash
-7.73%
DSCR
0.66
GRM
12.7

CMA / ARV

ARV (median comp)
$458,385
List price
$364,900
Delta
-20.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-33.2%
Equity multiple
-0.06×
Total profit
$-108,006
Equity at exit
$54,408
10-year hold
IRR
-62.7%
Equity multiple
-0.71×
Total profit
$-174,909
Equity at exit
$31,550

Cash invested: $102,172 (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 30022

Rents YoY
-0.0%
Active inventory
393
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,392 high interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$208 /mo · $2,490/yr
Insurance
$152
HOA
$275
Vacancy / Maint / Mgmt
$502
Net cashflow
$-658

Break-even live

Break-even rent $3,225
Max offer price $248,635
Occupancy floor

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
$91,225
Closing costs
$10,947
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10680 Mortons Xing Johns Creek, GA 3.0 2.0 1056 $2,298 $2.18 4d 1 0.09mi
4870 Camberbridge Dr Johns Creek, GA 3.0 2.0 1895 $2,750 $1.45 12d 1 0.19mi
10563 Naramore Ln Johns Creek, GA 3.0 2.5 1994 $2,550 $1.28 43d 1 0.23mi
10570 Bridgemor Dr Johns Creek, GA 3.0 2.5 1922 $2,500 $1.30 43d 1 0.24mi
4867 Carre Way Johns Creek, GA 3.0 3.5 2000 $2,700 $1.35 4d 1 0.30mi
4940 Tanners Spring Dr Johns Creek, GA 3.0 3.0 2040 $2,950 $1.45 4d 1 0.32mi
10640 Victory Gate Dr Johns Creek, GA 3.0 2.5 2148 $7,900 $3.68 43d 1 0.34mi
4815 Tanners Spring Dr Johns Creek, GA 3.0 2.5 2238 $2,850 $1.27 4d 1 0.37mi
4922 Anclote Dr Johns Creek, GA 3.0 2.5 2154 $2,845 $1.32 5d 1 0.48mi
17106 Harvest Ridge Ln Alpharetta, GA 2.0 2.0 1350 $2,700 $2.00 20d 1 0.62mi
4645 Valais Ct #114 Johns Creek, GA 3.0 2.5 1316 $2,295 $1.74 24d 1 0.76mi
4645 Valais Ct #114 Johns Creek, GA 3.0 2.5 1316 $2,300 $1.75 43d 1 0.76mi
4645 Valais Ct #94 Johns Creek, GA 3.0 2.5 1370 $2,300 $1.68 18d 1 0.77mi
4645 Valais Ct #119 Johns Creek, GA 2.0 2.5 1218 $2,000 $1.64 24d 1 0.81mi
4645 Valais Ct #122 Johns Creek, GA 3.0 2.5 1316 $2,300 $1.75 43d 1 0.83mi
11201 State Bridge Rd Johns Creek, GA 1.0–3.0 1.0–2.5 1202 $1,994 $1.66 2d 21 0.91mi
4620 Hampton Square Dr Johns Creek, GA 3.0 2.0 1695 $2,645 $1.56 5d 1 1.22mi
10475 Willow View Cir Johns Creek, GA 3.0 2.0 1448 $2,575 $1.78 3d 1 1.48mi

HOA detail condo

Monthly dues
$275 · $3,300/yr
Likely covers
waterlandscapingpool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 49 events

  1. 2026-06-13
    statusdays on market $364,900 Under Contract 52 DOM
  2. 2026-06-09
    days on market $364,900 Active 51 DOM
  3. 2026-06-08
    statusdays on market $364,900 Active 50 DOM
  4. 2026-06-07
    pricestatusdays on market $364,900 Price Change 49 DOM
  5. 2026-06-04
    days on market $369,900 Active 46 DOM
  6. 2026-06-03
    days on market $369,900 Active 45 DOM
  7. 2026-06-01
    days on market $369,900 Active 43 DOM
  8. 2026-05-31
    days on market $369,900 Active 42 DOM
  9. 2026-05-05
    price $369,900 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  10. 2026-05-05
    status Back On Market 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  11. 2026-04-28
    status Under Contract 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  12. 2026-04-18
    status Price Change 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  13. 2026-04-18
    price $375,000 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  14. 2026-04-07
    status Under Contract 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  15. 2026-04-02
    listed $384,900 New 908-char remark
    Show marketing remark (908 chars)

    Rare End-Unit Townhome with Finished Walk-Out Basement in Johns Creek/Alpharetta - Move-In Ready! This well-maintained end unit home features 2268 sqft of versatile living space, including a fully finished walk-out 756 sqft basement, which could be used as a third bedroom, office, or game room. Enjoy all-day natural light with south-facing living areas and peaceful green views from your private deck. Upstairs features two oversized bedrooms, each with its own private bathroom and a big walk-in closet. Recent updates: New LVP flooring Fresh interior paint HVAC replaced in 2023 Water heater 2019 Roof 2017 This home is located in a quiet, low-density community and features access to a pool and is very close to Morton Road Park. The HOA covers water and landscaping. Please note that this is an owner-occupied community, which helps maintain a higher standard of care and upkeep.

  16. 2020-02-13
    soldstatus $226,500 Closed 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  17. 2020-02-13
    soldstatus $226,500 Sold
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  18. 2020-02-01
    status Pending 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  19. 2020-01-22
    historical Active Under Contract 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  20. 2020-01-22
    status Under Contract
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  21. 2020-01-22
    status Pending 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  22. 2019-12-31
    price $226,500
  23. 2019-12-30
    price $226,500 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  24. 2019-12-30
    status Active 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  25. 2019-12-30
    status Back on Market
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  26. 2019-11-18
    status Under Contract
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  27. 2019-11-18
    status Pending 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  28. 2019-11-11
    listed $224,500 Active 575-char remark
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  29. 2019-11-11
    listed $224,500 New
    Show marketing remark (575 chars)

    BACK ON THE MARKET - Priced $2,000 less than 12/3/2019 appraisal! Financing fell through at the last minute. Great Johns Creek Location. TOP-RATED SCHOOL DISTRICT! Townhome End Unit, 2 bedrooms, 3 1/2 bath. Family room w/gas fireplace. Finished basement w/rec room built-in electric fireplace 2nd multi-purpose room, full bath, workshop, tile floor. New deck off the dining room great for entertaining. 2-year-old roof new water heater. Morningside at the Park is a great community with a pool. Walking to shopping, dining, near GA 400, Avalon and Peachtree Industrial Blvd.

  30. 2017-03-08
    historical
  31. 2017-03-06
    soldstatus $185,100
  32. 2017-03-03
    soldstatus $185,000 Sold
  33. 2017-03-03
    soldstatus $185,000 Sold
  34. 2017-01-25
    status Under Contract
  35. 2017-01-24
    historical Pending
  36. 2017-01-20
    status Back on Market
  37. 2017-01-20
    status Active
  38. 2017-01-11
    status Under Contract
  39. 2017-01-11
    historical Pending
  40. 2017-01-08
    status Back on Market
  41. 2017-01-08
    status Active
  42. 2016-12-14
    status Under Contract
  43. 2016-12-13
    historical Pending
  44. 2016-12-09
    listed $180,000 New
  45. 2016-12-09
    listed $180,000 Active
  46. 2008-09-10
    soldstatus $163,000
  47. 1994-04-19
    soldstatus $79,000
  48. 1989-02-28
    soldstatus $76,900
  49. 1989-02-01
    soldstatus $76,900

ⓘ 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
$2,490 · $208/mo
Projected year-2 tax
$3,357 · $280/mo
Expected delta
+$867/yr (+$72/mo · 34.8%)

ⓘ 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 ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 15% 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
$28,709
− Mortgage interest
−$20,440
− Property taxes
−$2,490
− Insurance
−$1,824
− Repairs & maintenance
−$2,297
− Management
−$2,297
− HOA
−$3,300
− Depreciation
−$10,615
Taxable loss
−$14,555
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,493
After-tax cash flow
$-4,405/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 — Johns Creek

Score
66/100
State rank
#187
US rank
#11679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Johns Creek, GA
County
Fulton County · 1,094,430 people
City population
64,546
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
64,546
Household income
$153,294
Rent vs Own
23.9% rent · 76.1% own
Severe rent burden
1556.0

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 0.67)
Race & ethnicity
White 51% Asian 21% Black 13% Hispanic / Latino 9% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Cuban 1%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
29% · Canada, China, South Korea
Languages at home
67% English-only · Spanish 7% Other Asian/Pacific 6% Other Indo-European 6%

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
▼ -234.42%
Current HPI
273.0204
Rent YoY
▬ -0.04%
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

+381.0% since first listed
41 events — show timeline
  • 2026-05-05 Price Changed $369,900 GAMLS
  • 2026-05-05 Relisted GAMLS
  • 2026-04-28 Pending GAMLS
  • 2026-04-18 Relisted GAMLS
  • 2026-04-18 Price Changed $375,000 GAMLS
  • 2026-04-07 Pending GAMLS
  • 2026-04-02 Listed $384,900 GAMLS
  • 2020-02-13 Sold (MLS) $226,500 GAMLS
  • 2020-02-13 Sold (MLS) $226,500 FMLS
  • 2020-02-01 Pending FMLS
  • 2020-01-22 Contingent FMLS
  • 2020-01-22 Pending GAMLS
  • 2020-01-22 Pending FMLS
  • 2019-12-31 Price Changed $226,500 GAMLS
  • 2019-12-30 Price Changed $226,500 FMLS
  • 2019-12-30 Relisted FMLS
  • 2019-12-30 Relisted GAMLS
  • 2019-11-18 Pending GAMLS
  • 2019-11-18 Pending FMLS
  • 2019-11-11 Listed $224,500 GAMLS
  • 2019-11-11 Listed $224,500 FMLS
  • 2017-03-08 Listing Removed GAMLS
  • 2017-03-06 Sold (Public Records) $185,100 Public Records
  • 2017-03-03 Sold (MLS) $185,000 GAMLS
  • 2017-03-03 Sold (MLS) $185,000 FMLS
  • 2017-01-25 Pending GAMLS
  • 2017-01-24 Contingent FMLS
  • 2017-01-20 Relisted GAMLS
  • 2017-01-20 Relisted FMLS
  • 2017-01-11 Pending GAMLS
  • 2017-01-11 Contingent FMLS
  • 2017-01-08 Relisted GAMLS
  • 2017-01-08 Relisted FMLS
  • 2016-12-14 Pending GAMLS
  • 2016-12-13 Contingent FMLS
  • 2016-12-09 Listed $180,000 GAMLS
  • 2016-12-09 Listed $180,000 FMLS
  • 2008-09-10 Sold (Public Records) $163,000 Public Records
  • 1994-04-19 Sold (Public Records) $79,000 Public Records
  • 1989-02-28 Sold (Public Records) $76,900 Public Records
  • 1989-02-01 Sold (Public Records) $76,900 Public Records

Property tax history

+2.0%/yr

Latest (2025): $2,490 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…