🏗️ New Construction
8051 Dickens Dr · South Fulton, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +7.5/15.0
- Cash flow +6.5/30.0
- Condition / age +4.8/5.0
- Rent growth +3.1/5.0
- Livability +2.5/5.0
- Schools +2.1/10.0
- 1% rule +1.8/10.0
- DSCR +0.8/10.0
- Appreciation +0.0/10.0
$429,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
Key facts
- 6,098 sq ft lot
- 2 garage spots
- Community pool
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/4.0-bath single-family listed at $430k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-745 ($-9k/yr) — negative.
- To cash-flow at today's rent, offer at most $335k (22.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $300k (30.1% below list).
- Recommended offer: $300k (30.1% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Renaissance Es (math 22% / reading 32%, grade F, #689 of 1,228 statewide, top 58%, 601 students, 100% FRL); Renaissance Middle School (math 22% / reading 27%, grade F, #301 of 470 statewide, top 66%, 1,166 students, 71% FRL); Langston Hughes High School (math 8% / reading 17%, grade F, #336 of 424 statewide, top 80%, 1,964 students, 65% FRL) — zoned schools average 78% FRL vs 41% district-wide (37 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 21% at this address vs 51% district-wide (-30 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.5%/yr); 798 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 76d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 88% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 38% of the median local income ($94k/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 $3k of loan paydown is wiped out by about $13k 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 71 days — a 6% lower offer ($404k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $80k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 25% 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
- 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?
- It's been on market 71 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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.
- 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?
- 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
- 0.68% ✗
- Cap rate
- 4.27%
- Cash-on-cash
- -7.21%
- DSCR
- 0.68
- GRM
- 12.3
CMA / ARV
- ARV (median comp)
- $442,808
- List price
- $429,990
- Delta
- 12.84%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8050 Dickens Dr | 0.11mi | 5/4.0 | 2,774 (0%) | 2mo | $409,990 | $148 | 93 |
| 6713 Homer | 0.15mi | 5/4.0 | 2,774 (0%) | 3mo | $453,065 | $163 | 90 |
| 6725 Homer Ln | 0.15mi | 5/4.0 | 2,774 (0%) | 3mo | $453,747 | $164 | 90 |
| 6717 Homer Ln | 0.15mi | 5/3.0 | 2,570 (-7%) | 3mo | $441,078 | $172 | 74 |
| 6900 Durham Ln | 0.52mi | 5/3.0 | 2,674 (-4%) | 3mo | $375,000 | $140 | 64 |
| 6902 Durham Ln | 0.51mi | 5/4.0 | 2,950 (+6%) | 3mo | $405,980 | $138 | 63 |
| 6753 Delaware Bnd | 0.66mi | 4/2.5 (-1) | 2,852 (+3%) | 6mo | $309,900 | $109 | 49 |
| 7809 Richmond Trail Trl | 0.45mi | 4/2.5 (-1) | 2,479 (-11%) | 3mo | $369,990 | $149 | 48 |
| 7811 Richmond Trail Trl | 0.47mi | 4/2.5 (-1) | 2,479 (-11%) | 3mo | $369,990 | $149 | 47 |
| 7798 Richmond Trl | 0.48mi | 4/2.5 (-1) | 2,479 (-11%) | 3mo | $369,980 | $149 | 46 |
| 6921 Chester St | 0.72mi | 4/2.5 (-1) | 2,479 (-11%) | 6mo | $389,990 | $157 | 32 |
| 6930 Chester St | 0.75mi | 4/2.5 (-1) | 2,479 (-11%) | 5mo | $389,000 | $157 | 32 |
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 · 2.53% rent growth · sell at horizon
- IRR
- -29.4%
- Equity multiple
- 0.03×
- Total profit
- $-120,546
- Equity at exit
- $66,024
- IRR
- -31.9%
- Equity multiple
- -0.38×
- Total profit
- $-171,499
- Equity at exit
- $38,286
Cash invested: $123,986 (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
Active competition Active MLS
- For sale now
- 29 active · 23 under contract
- Months of supply
- 6.7 mo (15%/mo absorbed)
- Median asking
- $420,190 ($167/sqft)
- Median days on market
- 37 d
- This list price
- 72% of active listings are priced below it
- ARV vs active asking
- -4.3% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30213
- Home prices YoY
- -17.7%
- Rents YoY
- 2.5%
- Active inventory
- 798
- Price-to-rent
- 11.9×
Monthly cashflow live
- Estimated rent
- $3,004 high interval (Pro) →
- Mortgage (P&I)
- −$2,322
- Tax est. 1.5%
- −$554 /mo · $6,642/yr
- Insurance
- −$185
- HOA
- −$58
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$631
- Net cashflow
- $-745
Break-even live
Sensitivity live
| Price | -10% $-439 | -5% $-592 | +0% $-745 | +5% $-898 | +10% $-1,051 |
|---|---|---|---|---|---|
| Rent | -10% $-982 | -5% $-864 | +0% $-745 | +5% $-627 | +10% $-508 |
| Rate | -1.0pp $-522 | -0.5pp $-633 | base $-745 | +0.5pp $-860 | +1.0pp $-977 |
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
- $110,702
- Closing costs
- $13,284
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7811 Richmond Trl Fairburn, GA | 4.0 | 2.5 | 2479 | $2,900 | $1.17 | 93d | 1 | 0.45mi |
| 7798 Richmond Trl Fairburn, GA | 4.0 | 2.5 | 2479 | $2,900 | $1.17 | 57d | 1 | 0.47mi |
| 6901 Durham Ln Fairburn, GA | 5.0 | 4.5 | 3316 | $3,500 | $1.06 | 139d | 1 | 0.50mi |
| 6900 Newcastle Ct Fairburn, GA | 5.0 | 3.0 | 2366 | $2,996 | $1.27 | 69d | 1 | 0.58mi |
| 6657 Delaware Bnd Fairburn, GA | 4.0 | 2.5 | 2450 | $2,500 | $1.02 | 74d | 1 | 0.58mi |
| 7762 Plymouth Dr Fairburn, GA | 4.0 | 3.0 | 2477 | $3,003 | $1.21 | 88d | 1 | 0.62mi |
| 7759 Sheffield Ter Fairburn, GA | 5.0 | 3.0 | 3397 | $2,950 | $0.87 | 19d | 1 | 0.64mi |
| 6907 Winchester Pl Fairburn, GA | 5.0 | 4.0 | 2950 | $3,200 | $1.08 | 139d | 1 | 0.69mi |
| 7377 Spoleto Loop Fairburn, GA | 4.0 | 2.5 | 2816 | $2,995 | $1.06 | 94d | 1 | 0.81mi |
| 6960 Newcastle Ct Fairburn, GA | 4.0 | 2.5 | 2642 | $2,900 | $1.10 | 4d | 1 | 0.87mi |
| 7313 Spoleto Loop Fairburn, GA | 4.0 | 2.0 | 2009 | $2,230 | $1.11 | 38d | 1 | 0.98mi |
| 275 Highwind Way Fairburn, GA | 4.0 | 2.5 | 1928 | $2,195 | $1.14 | 76d | 1 | 1.24mi |
| 6246 Waverly Ln Fairburn, GA | 4.0 | 2.0 | 2476 | $2,415 | $0.98 | 45d | 1 | 1.33mi |
| 6290 Cascade Palmetto Hwy Fairburn, GA | 5.0 | 4.0 | 3000 | $3,750 | $1.25 | 32d | 1 | 1.33mi |
| 6510 Saint Mark Way Fairburn, GA | 4.0 | 2.5 | 2200 | $2,324 | $1.06 | 139d | 1 | 1.38mi |
| 7210 Mahogany Dr Fairburn, GA | 4.0 | 2.5 | 2400 | $2,375 | $0.99 | 76d | 1 | 1.47mi |
Property features AI
Finance
- HOA & community
- Annual association fee of $700HOA covers grounds maintenance, pool, and tennis
Exterior
- Parking
- Garage parking (2 spaces)Two total parking spaces
- Utilities
- Public waterPublic sewerElectric service with 220 voltsElectricity available
- Home design
- Two levelsNew constructionLoft
- Construction
- Brick constructionComposition roofSlab foundationBuilt by Century Communities
- Exterior features
- PatioFront porchPaved road frontage on a city streetCommunity playground, pool, and tennis courts
Interior
- Kitchen
- Kitchen islandWalk-in pantrySolid surface countersOpen view to family roomMicrowaveElectric rangeDishwasher
- Bedrooms
- One main-level bedroomFour upper-level bedroomsOversized master bedroomOther bedroom features
- Flooring
- CarpetVinyl
- Bathrooms
- Four full bathroomsOne main-level bathroomThree full upper-level bathroomsMaster bath with double vanity and shower
- Heating & cooling
- Central heating (electric)Central air conditioning (electric)
- Interior features
- Walk-in closets10 ft lower-level high ceilingsOther interior featuresDouble-pane windowsNo common walls
- Laundry & utility
- Laundry room on upper levelElectric water heater
Listing history 38 events
-
2026-09-23days on market $429,990 Active 71 DOM
-
2026-09-22pricedays on market $429,990 Active 70 DOM
-
2026-09-21days on market $449,990 Active 69 DOM
-
2026-09-20days on market $449,990 Active 68 DOM
-
2026-09-19days on market $449,990 Active 67 DOM
-
2026-09-18pricedays on market $449,990 Active 66 DOM
-
2026-09-17days on market $489,685 Active 65 DOM
-
2026-09-16pricestatusdays on market $489,685 Active 64 DOM
-
2026-09-15days on market $499,684 Active Under Contract 63 DOM
-
2026-09-14days on market $499,684 Active Under Contract 62 DOM
-
2026-09-13days on market $499,684 Active Under Contract 61 DOM
-
2026-09-12days on market $499,684 Active Under Contract 60 DOM
-
2026-09-11days on market $499,684 Active Under Contract 59 DOM
-
2026-09-05days on market $499,684 Active Under Contract 53 DOM
-
2026-09-04days on market $499,684 Active Under Contract 52 DOM
-
2026-09-03days on market $499,684 Active Under Contract 51 DOM
-
2026-08-31status $499,684 Active Under Contract 48 DOM
-
2026-07-05price $499,684 Pending 48 DOM
-
2026-06-13statusdays on market $456,990 Pending 48 DOM
-
2026-06-09days on market $456,990 Active 45 DOM
-
2026-06-08days on market $456,990 Active 44 DOM
-
2026-06-07days on market $456,990 Active 43 DOM
-
2026-06-04days on market $456,990 Active 40 DOM
-
2026-06-03days on market $456,990 Active 39 DOM
-
2026-06-02days on market $456,990 Active 38 DOM
-
2026-06-01days on market $456,990 Active 37 DOM
-
2026-05-31days on market $456,990 Active 36 DOM
-
2026-05-19price $456,990 777-char remark
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-05-19price $456,990 796-char remark
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-05-19price $456,990
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-25price $497,064 796-char remark
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-25price $497,064
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-25$510,064 Active
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-25$510,064 New 796-char remark
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-23price $497,064 777-char remark
-
2026-04-10historical $510,064
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-10historical $510,064 796-char remark
Show marketing remark (796 chars)
Check out our popular floorplan The Travis at Belleview Manor, a beautiful two-story home designed with modern living in mind. The open floorplan creates a seamless flow from the spacious kitchen, complete with a walk-in pantry, to the bright dining area and cozy great room-perfect for gathering with family and friends. For added comfort and convenience, the main level offers a welcoming foyer, a versatile study (or optional bedroom), and a stylish powder room. Upstairs, you'll find a cozy loft area, along with secondary bedrooms, a thoughtfully placed laundry room, and a luxurious primary suite. The suite features a private bath and a generous walk-in closet, offering the perfect retreat at the end of each day. Come experience a home where comfort and style come together effortlessly!
-
2026-04-03$510,064 Active 777-char remark
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 3/10 Moderate
- Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $36,045
- − Mortgage interest
- −$24,804
- − Property taxes
- −$6,642
- − Insurance
- −$2,214
- − Repairs & maintenance
- −$2,884
- − Management
- −$2,884
- − HOA
- −$696
- − Depreciation
- −$12,882
- Taxable loss
- −$16,960
- Est. tax savings @ 24.0%
- +$4,070
- After-tax cash flow
- $-4,871/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.
Condition & rehab AI · 1 photo
This two-story home is in excellent condition with a modern floorplan and well-maintained exterior. It offers a high ROI with updates focusing on curb appeal and interior aesthetics.
Value-add opportunities
- Both Painting exterior and interior — Enhances curb appeal and interior aesthetics ↑
- Both Landscaping improvements — Enhances curb appeal and adds value ↑
- Both New flooring in bathrooms and kitchen — Improves functionality and aesthetics ↑
- Both New window treatments — Enhances curb appeal and interior aesthetics ↑
Zoned Schools
Schools (NCES district)
- District
- Fulton County
- NCES district ID
- 1302280
- Math proficiency
- 49% ▼ -2.00%
- Reading proficiency
- 53% ▬ 0.00%
- Median HH income
- $68,035
- Composite
- 45.33/100
- National rank
- #2640
- State rank
- #12 of 174 in GA
Livability — South Fulton
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- South Fulton, GA
- County
- Fulton County · 1,203,707 people
- City population
- 127,674
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 50,621
- Household income
- $94,125
- Rent vs Own
- Severe rent burden
- 7% of renters
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 (86%)
- Race & ethnicity
- Black 86% White 8% Hispanic / Latino 4% Two or more races 3%
- Common ancestry
- Hispanic 1% Arab 1% Lithuanian 0%
- Foreign-born
- 7% · Canada
- Languages at home
- 91% English-only · Spanish 4% French/Haitian/Cajun 2% Arabic 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
- ▼ -50.66%
- Current HPI
- 235.9372
- Rent YoY
- ▲ 2.53%
- 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
-10.4% since first listed10 events — show timeline
- 2026-06-12 Pending — FMLS
- 2026-06-12 Pending — GAMLS
- 2026-05-19 Price Changed $456,990 GAMLS
- 2026-05-19 Price Changed $456,990 FMLS
- 2026-04-25 Price Changed $497,064 GAMLS
- 2026-04-25 Price Changed $497,064 FMLS
- 2026-04-25 Listed $510,064 FMLS
- 2026-04-25 Listed $510,064 GAMLS
- 2026-04-10 Coming Soon $510,064 FMLS
- 2026-04-10 Coming Soon $510,064 GAMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…