CashFlowRE
Sign in Sign up
669 Retreat Dr
D Composite 40.3
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 +11.8/30.0
  • ARV discount +9.8/15.0
  • Schools +3.7/10.0
  • DSCR +3.5/10.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$409,900

669 Retreat Dr · Dacula, GA 30019
4 bd · 2.5 ba · 2,674 sqft · SingleFamily public records · 87 Days on market
Built 2007 6,098 sqft lot $153/sqft · 5% below area Est $432k · 5% under $29/mo HOA · 1% of rent

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

Listing remarks MLS

Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 2007

Tags

FOUR SIDED BRICK HOMEDOUBLE SIDED STONE FIREPLACECOMMUNITY GREEN SPACEPEACEFUL OUTDOOR SETTING

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 4-bed/2.5-bath single-family listed at $410k.

Deal economics

  • At list price, monthly cash flow is $-112 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $390k (4.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $299k (27.0% below list).
  • Recommended offer: $299k (27.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.0% in Dacula — 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 65/100 on livability (#211 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: amenities F, commute F, health & safety D-.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.1%/yr); 653 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 5,607 units permitted in Gwinnett County in 2024 (1,277 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($117k/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 $12k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($385k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago; this cycle's ask has dropped $69k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $245k; list at $410k implies a 67% 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 $299,382 (27.0% 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 87 days. Have you received any prior offers? Is the seller open to a 27% 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.73%
Cap rate
5.97%
Cash-on-cash
-1.17%
DSCR
0.95
GRM
11.4

CMA / ARV

ARV (median comp)
$431,909
List price
$409,900
Delta
-5.10%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
785 Beckenham Walk Dr 0.17mi 4/2.5 2,412 (-10%) 4mo $355,500 $147 73
704 Valley Glen Dr 0.26mi 3/2.5 (-1) 2,505 (-6%) 7mo $425,000 $170 67
672 Secret Garden Ln 0.31mi 5/4.0 (+1) 2,800 (+5%) 2mo $560,000 $200 65
672 Secret Garden Ln Unit 60A 0.31mi 5/4.0 (+1) 2,800 (+5%) 2mo $560,000 $200 65
682 Secret Garden Ln Unit 61A 0.31mi 4/3.5 2,417 (-10%) 1mo $562,796 $233 65
682 Secret Garden Ln 0.31mi 4/3.5 2,417 (-10%) 1mo $562,796 $233 65
2407 Enchanted Sky Way 0.31mi 5/4.0 (+1) 2,952 (+10%) 1mo $573,000 $194 57
761 Winnbrook Dr 0.63mi 3/2.5 (-1) 2,487 (-7%) 1mo $419,000 $168 53
725 Valley Glen Dr 0.29mi 3/2.5 (-1) 2,342 (-12%) 11mo $425,000 $181 52
221 Beckenham Ln 0.60mi 4/2.5 2,366 (-12%) 8mo $410,000 $173 46
2090 Beckenham Pl 0.65mi 4/2.5 2,316 (-13%) 6mo $386,400 $167 42
869 Nichols Landing Ln 0.47mi 3/2.0 (-1) 2,298 (-14%) 6mo $370,000 $161 42

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 · 4.06% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.39×
Total profit
$-70,502
Equity at exit
$61,117
10-year hold
IRR
-7.7%
Equity multiple
0.50×
Total profit
$-57,754
Equity at exit
$35,441

Cash invested: $114,772 (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 30019

Rents YoY
4.1%
Active inventory
653
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,994 high interval (Pro) →
Mortgage (P&I)
$2,150
Tax from tax record
$128 /mo · $1,533/yr
Insurance
$171
HOA
$29
Vacancy / Maint / Mgmt
$629
Net cashflow
$-112

Break-even live

Break-even rent $3,136
Max offer price $390,112
Occupancy floor 99%

Sensitivity live

Price -10% $120 -5% $4 +0% $-112 +5% $-228 +10% $-344
Rent -10% $-349 -5% $-230 +0% $-112 +5% $6 +10% $124
Rate -1.0pp $94 -0.5pp $-8 base $-112 +0.5pp $-218 +1.0pp $-326

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
$102,475
Closing costs
$12,297
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2187 Peach Shoals Cir Dacula, GA 4.0 2.5 2344 $2,399 $1.02 44d 1 0.28mi
2007 Peach Shoals Cir Dacula, GA 4.0 2.5 2428 $2,550 $1.05 44d 1 0.29mi
2455 Beckenham Pl Dacula, GA 4.0 2.5 2458 $2,900 $1.18 18d 1 0.45mi
2575 Wild Iris Ln Dacula, GA 4.0 2.5 2712 $2,595 $0.96 5d 1 0.85mi
635 Mulberry Park Cir Dacula, GA 5.0 3.0 2653 $2,500 $0.94 44d 1 0.91mi
973 Gather Dr Lawrenceville, GA 5.0 3.0 2490 $2,516 $1.01 44d 1 1.09mi
1341 Jordan Brook Dr Lawrenceville, GA 4.0 3.0 2784 $2,800 $1.01 6d 1 1.18mi
1721 Jordan Brook Dr Lawrenceville, GA 4.0 3.0 2729 $3,500 $1.28 44d 1 1.18mi

HOA detail

Monthly dues
$29 · $348/yr
Likely covers
landscaping

Listing history 22 events

  1. 2026-06-08
    statusdays on market $409,900 Pending 87 DOM
  2. 2026-06-07
    pricedays on market $409,900 Active 86 DOM
  3. 2026-06-04
    days on market $419,000 Active 83 DOM
  4. 2026-06-03
    days on market $419,000 Active 82 DOM
  5. 2026-06-02
    days on market $419,000 Active 81 DOM
  6. 2026-06-02
    price $419,000 Active 80 DOM
  7. 2026-06-01
    days on market $429,900 Active 80 DOM
  8. 2026-05-31
    days on market $429,900 Active 79 DOM
  9. 2026-05-15
    price $429,900 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  10. 2026-05-15
    price $429,900 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  11. 2026-05-15
    price $429,900
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  12. 2026-04-24
    price $449,000 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  13. 2026-04-24
    price $449,000
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  14. 2026-04-24
    price $449,000 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  15. 2026-04-10
    price $469,000 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  16. 2026-04-10
    price $469,000
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  17. 2026-04-10
    price $469,000 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  18. 2026-03-13
    listed $479,000 Active 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  19. 2026-03-12
    listed $479,000 New
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  20. 2026-03-12
    listed $479,000 Active 1117-char remark
    Show marketing remark (1117 chars)

    Welcome to this beautifully maintained four-sided brick home located in the desirable Retreat at Apalachee subdivision. This spacious 4 bedroom, 3 bath residence offers timeless design and comfortable living throughout. Step inside to discover hardwood floors, elegant crown molding, and soaring tray ceilings that create a warm and inviting atmosphere. The family room features a beautiful double-sided stone fireplace, designed to be enjoyed from both sides, creating a cozy focal point between it and the sun room. Large windows allow abundant natural light to fill the space, highlighting the home’s open layout and well-kept finishes. The thoughtfully designed floor plan provides plenty of room for everyday living and entertaining. This home has been meticulously cared for, reflecting true pride of ownership. The grounds have been thoughtfully designed to provide privacy, creating a peaceful outdoor setting. This home is conveniently located across the street from the community green space, which offers park benches and a peaceful outdoor setting perfect for relaxing and enjoying the neighborhood.

  21. 2007-06-28
    soldstatus $245,000
  22. 2007-05-15
    listed $279,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$1,533 · $128/mo
Projected year-2 tax
$3,771 · $314/mo
Expected delta
+$2,238/yr (+$186/mo · 145.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 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
$35,926
− Mortgage interest
−$22,961
− Property taxes
−$1,533
− Insurance
−$2,050
− Repairs & maintenance
−$2,874
− Management
−$2,874
− HOA
−$348
− Depreciation
−$11,924
Taxable loss
−$8,638
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,073
After-tax cash flow
$729/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Dacula

Score
65/100
State rank
#211
US rank
#12728

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
51,162
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
51,162
Household income
$116,583
Rent vs Own
16.1% rent · 83.9% own
Severe rent burden
630.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 49% Black 27% Hispanic / Latino 13% Two or more races 10% Asian 6%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Hispanic 3% Italian 2% Romanian 2%
Foreign-born
16% · Canada, Vietnam, Jamaica
Languages at home
78% English-only · Spanish 10% Other Indo-European 3% French/Haitian/Cajun 2%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -155.48%
Current HPI
212.925
Rent YoY
▲ 4.06%
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

+53.6% since first listed
14 events — show timeline
  • 2026-05-15 Price Changed $429,900 Hive MLS
  • 2026-05-15 Price Changed $429,900 FMLS
  • 2026-05-15 Price Changed $429,900 GAMLS
  • 2026-04-24 Price Changed $449,000 Hive MLS
  • 2026-04-24 Price Changed $449,000 GAMLS
  • 2026-04-24 Price Changed $449,000 FMLS
  • 2026-04-10 Price Changed $469,000 Hive MLS
  • 2026-04-10 Price Changed $469,000 GAMLS
  • 2026-04-10 Price Changed $469,000 FMLS
  • 2026-03-13 Listed $479,000 Hive MLS
  • 2026-03-12 Listed $479,000 FMLS
  • 2026-03-12 Listed $479,000 GAMLS
  • 2007-06-28 Sold (MLS) $245,000 FMLS
  • 2007-05-15 Listed $279,900 FMLS

Property tax history

-3.6%/yr

Latest (2025): $1,533 · +11.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…