CashFlowRE
Sign in Sign up
795 Hammond Dr #311
C- Composite 54.87
Why this score? — see what drove the C- 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 +14.1/30.0
  • 1% rule +8.3/10.0
  • Schools +4.5/10.0
  • DSCR +4.3/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$109,900

795 Hammond Dr #311 · Sandy Springs, GA 30328
1 bd · 1.0 ba · 541 sqft · Condo public records · 47 Days on market
Built 1990 $203/sqft · 38% below area Est $177k · 38% under $348/mo HOA · 24% of rent

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

Listing remarks MLS

Unlock incredible potential in the heart of the city! This 1-bedroom, 1-bathroom unit in the Park Tower 1 Condominium offers 541 square feet of living space just waiting for your vision and personal touch. Perfectly priced and ready for renovation, this is a rare opportunity in a high-demand complex. While you customize your interior, enjoy a lifestyle of unmatched convenience with world-class amenities at your fingertips: a fitness center, swimming pool, tennis courts, and a dedicated dog park. The community is a true urban oasis, also featuring an on-site convenience store, coffee shop, and dry cleaners-plus the lush greenery of Hammond Park right outside. Residents also enjoy reciprocal access to the luxury amenities in the neighboring Eva Tower. Bring your contractor and your creativity to transform this space into the ultimate urban retreat!

Key facts

  • Dog park
  • Fitness center
  • Swimming pool

Tags

FITNESS CENTERSWIMMING POOLTENNIS COURTSDOG PARKON-SITE CONVENIENCE STORECOFFEE SHOP

Property features AI

Finance

  • Financial info: Community contains 1 unit
  • HOA & community: Monthly association fee of $348; Association-managed community

Exterior

  • Parking: Assigned parking for 2 vehicles
  • Utilities: Public water; Public sewer; Electric service (110 volts); Electricity, sewer and water available
  • Home design: One-level property; Resale unit; Fee simple ownership
  • Construction: Built with other construction materials; Brick/mortar foundation; Other roof type
  • Exterior features: Covered rear porch; Balcony; Tennis courts; Fenced pool; Community amenities include barbecue, concierge, dog park, fitness center, park, pool, tennis courts, near Beltline, near public transport, near schools, near shopping

Interior

  • Kitchen: Dishwasher; Electric oven
  • Bedrooms: One main-level bedroom; Bedroom has other features
  • Flooring: Carpet; Luxury vinyl
  • Bathrooms: One full bathroom; Master bath with shower-only and other features
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Other interior features; Double-pane windows; 2+ shared/adjacent walls
  • Laundry & utility: Laundry in common area on lower level

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 1-bed/1.0-bath condo listed at $110k.

Deal economics

  • At list price, monthly cash flow is $17 ($200/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 2.6% in Sandy Springs — 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 73/100 on livability (#45 in GA) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A-, commute A-; Watch: amenities 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.
  • Zoned schools: High Point Elementary School (math 46% / reading 51%, grade D, #284 of 1,228 statewide, top 23%, 675 students, 48% FRL); Ridgeview Charter School (math 33% / reading 45%, grade F, #155 of 470 statewide, top 33%, 996 students, 45% FRL); Riverwood International Charter School (math 24% / reading 10%, grade F, #269 of 424 statewide, top 65%, 1,737 students, 30% FRL) — zoned schools at 41% FRL track the district average.
  • Zoned-school proficiency averages 35% at this address vs 51% district-wide (-16 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 soft (-0.2%/yr); 381 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($112k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 47 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 24% of rent.
  • 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 $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.33%
Cap rate
6.47%
Cash-on-cash
0.65%
DSCR
1.03
GRM
6.3

CMA / ARV

ARV (median comp)
$177,032
List price
$109,900
Delta
-37.92%
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
-20.2%
Equity multiple
0.32×
Total profit
$-20,785
Equity at exit
$16,386
10-year hold
IRR
-28.6%
Equity multiple
-0.05×
Total profit
$-32,283
Equity at exit
$9,502

Cash invested: $30,772 (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 30328

Rents YoY
-0.2%
Active inventory
381
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,465 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$170 /mo · $2,045/yr
Insurance
$46
HOA
$348
Vacancy / Maint / Mgmt
$308
Net cashflow
$17

Break-even live

Break-even rent $1,444
Max offer price $109,900
Occupancy floor 94%

Sensitivity live

Price -10% $79 -5% $48 +0% $17 +5% $-14 +10% $-46
Rent -10% $-99 -5% $-41 +0% $17 +5% $74 +10% $132
Rate -1.0pp $72 -0.5pp $45 base $17 +0.5pp $-12 +1.0pp $-41

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
$27,475
Closing costs
$3,297
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
Atlanta, GA 1.0 1.0 750 $1,200 $1.60 46d 1 0.04mi
795 Hammond Dr #505 Atlanta, GA 1.0 1.5 703 $1,300 $1.85 27d 1 0.04mi
795 Hammond Dr #1111 Atlanta, GA 1.0 1.0 541 $1,300 $2.40 27d 1 0.04mi
799 Hammond Dr #105 Atlanta, GA 1.0 1.0 733 $1,600 $2.18 46d 1 0.05mi
799 Hammond Dr #306 Atlanta, GA 1.0 1.0 585 $1,400 $2.39 20d 1 0.05mi
Goldrush Cir NE Sandy Springs, GA 1.0 1.0 600 $1,400 $2.33 46d 1 0.26mi
5755 Glenridge Dr Atlanta, GA 1.0–2.0 1.0–2.0 942 $1,650 $1.75 0d 18 0.38mi
1115 Springwood Connector Unit 363 Sandy Springs, GA 1.0 1.0 725 $1,620 $2.23 46d 1 0.49mi
1115 Springwood Connector Atlanta, GA 2.0 1.0–2.0 1103 $2,032 $1.84 0d 32 0.51mi
1110 Hammond Dr Atlanta, GA 2.0 1.0–2.0 975 $1,962 $2.01 0d 34 0.51mi
5610 Glenridge Dr Atlanta, GA 1.0–2.0 1.0–2.0 945 $1,534 $1.62 1d 9 0.62mi
111 Glenridge Point Pkwy Atlanta, GA 1.0–2.0 1.0–2.0 943 $1,515 $1.61 1d 15 0.63mi
1160 Hammond Dr Atlanta, GA 3.0 1.0–2.0 1095 $1,828 $1.67 13d 35 0.63mi
475 Mount Vernon Hwy NE Atlanta, GA 1.0 1.0 700 $2,945 $4.21 27d 2 0.78mi
475 Mount Vernon Hwy NE Unit C225 Atlanta, GA 1.0 1.0 700 $2,995 $4.28 8d 1 0.78mi
1400 Lake Hearn Dr NE Atlanta, GA 1.0–3.0 1.0–2.0 1062 $1,891 $1.78 0d 200 0.84mi
760 Mount Vernon Hwy NE Atlanta, GA 1.0–2.0 1.0–2.0 626 $1,289 $2.06 4d 21 0.85mi
5550 Glenridge Dr Atlanta, GA 1.0–2.0 1.0–2.0 908 $1,455 $1.60 13d 9 0.90mi
101 High St Atlanta, GA 2.0 1.0–2.0 843 $2,294 $2.72 0d 55 0.91mi
210 Granville Ct Atlanta, GA 1.0 1.0 629 $1,375 $2.19 46d 1 0.92mi
524 Granville Ct Atlanta, GA 1.0 1.0 711 $1,395 $1.96 8d 1 0.96mi
5501 Glenridge Dr Atlanta, GA 1.0–3.0 1.0–2.0 1005 $1,293 $1.29 1d 40 1.03mi
6075 Roswell Rd Atlanta, GA 2.0 1.0–2.0 1015 $2,344 $2.31 1d 24 1.13mi
6125 Roswell Rd Atlanta, GA 1.0–3.0 1.0–2.0 1024 $1,669 $1.63 0d 16 1.14mi
5385 Peachtree Dunwoody Rd Atlanta, GA 1.0–3.0 1.0–2.5 1245 $1,295 $1.04 0d 11 1.14mi
6500 Aria Blvd Atlanta, GA 1.0–2.0 1.0–2.0 1007 $2,023 $2.01 0d 21 1.16mi
5479 Glenridge Dr Atlanta, GA 1.0–2.0 1.0–2.0 904 $1,258 $1.39 0d 24 1.18mi
6050 Roswell Rd Atlanta, GA 1.0–2.0 1.0–2.0 990 $1,525 $1.54 1d 29 1.20mi
5450 Glenridge Dr Atlanta, GA 1.0–3.0 1.0–2.0 974 $1,549 $1.59 46d 1 1.27mi
60 Perimeter Center Pl Atlanta, GA 2.0 1.0–2.0 1090 $2,220 $2.04 0d 20 1.27mi
4150 Ashford Dunwoody Rd NE Brookhaven, GA 3.0 1.0–2.0 1085 $2,107 $1.94 2d 29 1.29mi
70 Perimeter Ctr E Atlanta, GA 1.0–3.0 1.0–3.0 1097 $1,404 $1.28 0d 22 1.43mi
1000 Ashwood Pkwy Atlanta, GA 1.0–3.0 1.0–2.0 1002 $1,609 $1.60 2d 11 1.44mi
6300 Blue Stone Rd Atlanta, GA 1.0–3.0 1.0–2.0 1058 $1,983 $1.87 1d 17 1.44mi
6400 Blue Stone Rd Sandy Springs, GA 1.0–2.0 1.0–2.0 893 $1,975 $2.21 15d 1 1.47mi
6400 Blue Stone Rd Sandy Springs, GA 1.0–2.0 1.0–2.0 893 $2,019 $2.26 5d 4 1.47mi

HOA detail condo

Monthly dues
$348 · $4,176/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-06-21
    days on market $109,900 Active 47 DOM
  2. 2026-06-18
    days on market $109,900 Active 44 DOM
  3. 2026-06-17
    days on market $109,900 Active 43 DOM
  4. 2026-06-16
    days on market $109,900 Active 42 DOM
  5. 2026-06-15
    days on market $109,900 Active 41 DOM
  6. 2026-06-13
    days on market $109,900 Active 39 DOM
  7. 2026-06-09
    days on market $109,900 Active 35 DOM
  8. 2026-06-08
    days on market $109,900 Active 34 DOM
  9. 2026-06-07
    pricedays on market $109,900 Active 33 DOM
  10. 2026-06-04
    days on market $119,900 Active 30 DOM
  11. 2026-06-03
    days on market $119,900 Active 29 DOM
  12. 2026-06-01
    days on market $119,900 Active 27 DOM
  13. 2026-05-31
    days on market $119,900 Active 26 DOM
  14. 2026-05-04
    listed $119,900 New 858-char remark
    Show marketing remark (858 chars)

    Unlock incredible potential in the heart of the city! This 1-bedroom, 1-bathroom unit in the Park Tower 1 Condominium offers 541 square feet of living space just waiting for your vision and personal touch. Perfectly priced and ready for renovation, this is a rare opportunity in a high-demand complex. While you customize your interior, enjoy a lifestyle of unmatched convenience with world-class amenities at your fingertips: a fitness center, swimming pool, tennis courts, and a dedicated dog park. The community is a true urban oasis, also featuring an on-site convenience store, coffee shop, and dry cleaners-plus the lush greenery of Hammond Park right outside. Residents also enjoy reciprocal access to the luxury amenities in the neighboring Eva Tower. Bring your contractor and your creativity to transform this space into the ultimate urban retreat!

  15. 2026-05-04
    listed $119,900 Active 864-char remark
    Show marketing remark (858 chars)

    Unlock incredible potential in the heart of the city! This 1-bedroom, 1-bathroom unit in the Park Tower 1 Condominium offers 541 square feet of living space just waiting for your vision and personal touch. Perfectly priced and ready for renovation, this is a rare opportunity in a high-demand complex. While you customize your interior, enjoy a lifestyle of unmatched convenience with world-class amenities at your fingertips: a fitness center, swimming pool, tennis courts, and a dedicated dog park. The community is a true urban oasis, also featuring an on-site convenience store, coffee shop, and dry cleaners-plus the lush greenery of Hammond Park right outside. Residents also enjoy reciprocal access to the luxury amenities in the neighboring Eva Tower. Bring your contractor and your creativity to transform this space into the ultimate urban retreat!

  16. 2021-08-16
    soldstatus $134,000
  17. 2021-08-10
    soldstatus $134,000 Closed
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  18. 2021-08-10
    soldstatus $134,000 Sold
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  19. 2021-08-06
    status Under Contract
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  20. 2021-08-06
    status Pending
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  21. 2021-07-19
    listed $138,500 Active
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  22. 2021-07-19
    listed $138,500 New
    Show marketing remark (1271 chars)

    Looking for an incredible location at a great value in the City of Sandy Springs? Look no further than this great condominium at Park Towers. Enjoy all the ease of living at this wonderful community. Great amenities including a recently remodeled/renovated cook-out and playground area near the pool area plus a dog park area. There is a small shop/grocery off the main level along with a great fitness room, common laundry area as well as onsite drycleaners. Easy access from the parking garage into the building which has a full-time concierge. The parking space for this condominium is number A12. This condominium offers a kitchen area with separate dining area. The great room area is filled with natural daylight. The bedroom features a nice sized closet and a full bath. The refrigerator remains with the property. Easy access to all the major expressways. Close to top public and private schools. Park Towers is just a few short minutes from downtown Sandy Springs and all that 'City Springs' has to offer including the Performing Arts Center. This condominium is priced to sell and is hard to beat given the amenities that Park Towers offers as well as covered parking in the parking garage with easy elevator access to the entrance to the building.

  23. 2001-06-18
    soldstatus $80,000

ⓘ 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
$2,045 · $170/mo
Projected year-2 tax
$2,045 · $170/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 ≥103°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 18% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$17,577
− Mortgage interest
−$6,156
− Property taxes
−$2,045
− Insurance
−$550
− Repairs & maintenance
−$1,406
− Management
−$1,406
− HOA
−$4,176
− Depreciation
−$3,197
Taxable loss
−$1,359
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$326
After-tax cash flow
$526/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 — Sandy Springs

Score
73/100
State rank
#45
US rank
#5106

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandy Springs, GA
County
Fulton County · 1,094,430 people
City population
108,027
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
39,508
Household income
$112,111
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
1884.0

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 0.61)
Race & ethnicity
White 59% Black 18% Asian 12% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 3% Italian 3% Slovak 3%
Foreign-born
17% · Canada, China, South Korea
Languages at home
81% English-only · Other Indo-European 5% Spanish 4% Other Asian/Pacific 4%

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
▼ -361.92%
Current HPI
238.4936
Rent YoY
▼ -0.24%
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

+37.4% since first listed
12 events — show timeline
  • 2026-06-06 Price Changed $109,900 GAMLS
  • 2026-06-05 Price Changed $109,900 FMLS
  • 2026-05-04 Listed $119,900 FMLS
  • 2026-05-04 Listed $119,900 GAMLS
  • 2021-08-16 Sold (Public Records) $134,000 Public Records
  • 2021-08-10 Sold (MLS) $134,000 GAMLS
  • 2021-08-10 Sold (MLS) $134,000 FMLS
  • 2021-08-06 Pending GAMLS
  • 2021-08-06 Pending FMLS
  • 2021-07-19 Listed $138,500 GAMLS
  • 2021-07-19 Listed $138,500 FMLS
  • 2001-06-18 Sold (Public Records) $80,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $2,045 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…