3674 Saturn Dr NW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Livability +4.2/5.0
- Rent growth +3.2/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$91,700
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
Key facts
- Rehab potential
- Solid foundation
- Ranch style home
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/1.0-bath single-family listed at $92k.
Deal economics
- At list price, monthly cash flow is $803 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $92k).
- Recommended offer: $81k (12.0% below list) — sets the bar for market timing.
- Cap rate 16.8% vs local median 3.1% in Atlanta — 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 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools C-, cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+2.6%/yr); 487 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 37% of the median local income ($63k/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 $634 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.
- At projected returns (-3.0% appreciation + 2.6% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 295 days — a 12% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
- 14 sale attempts since 4y ago; this cycle's ask has dropped $98k (52%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 2.6% of price.
- Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 295 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 2.10% ✓
- Cap rate
- 16.80%
- Cash-on-cash
- 37.54%
- DSCR
- 2.67
- GRM
- 4.0
CMA / ARV
- ARV (median comp)
- $249,065
- List price
- $91,700
- Delta
- -63.18%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 664 Bolton Rd NW | 0.29mi | 3/1.0 (-1) | 1,188 (-1%) | 4mo | $165,000 | $139 | 76 |
| 3665 Bolfair Dr NW | 0.12mi | 3/2.0 (-1) | 1,144 (-5%) | 3mo | $217,000 | $190 | 75 |
| 795 NW Amber Pl NW | 0.23mi | 3/1.5 (-1) | 1,188 (-1%) | 9mo | $186,000 | $157 | 73 |
| 831 Mercury Dr NW | 0.06mi | 3/2.0 (-1) | 1,356 (+13%) | 4mo | $248,000 | $183 | 64 |
| 491 Bolton Rd NW | 0.62mi | 4/2.0 | 1,173 (-2%) | 1mo | $129,000 | $110 | 62 |
| 711 Alfred Rd NW | 0.27mi | 3/2.0 (-1) | 1,089 (-9%) | 2mo | $235,000 | $216 | 62 |
| 876 Bolton Pl NW | 0.40mi | 3/1.0 (-1) | 1,095 (-9%) | 1mo | $130,000 | $119 | 60 |
| 3687 Clovis Ct | 0.11mi | 3/2.0 (-1) | 1,373 (+14%) | 3mo | $296,000 | $216 | 59 |
| 800 Fairburn Rd NW | 0.43mi | 3/2.0 (-1) | 1,109 (-8%) | 3mo | $244,000 | $220 | 56 |
| 1084 Fairburn Rd NW | 0.19mi | 3/2.0 (-1) | 1,025 (-15%) | 10mo | $217,200 | $212 | 49 |
| 716 Amber Pl NW | 0.33mi | 3/2.0 (-1) | 1,025 (-15%) | 9mo | $245,000 | $239 | 43 |
| 3293 Hobart Dr NW | 0.72mi | 3/2.0 (-1) | 1,268 (+6%) | 8mo | $230,000 | $181 | 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 · 2.63% rent growth · sell at horizon
- IRR
- 33.1%
- Equity multiple
- 2.39×
- Total profit
- $35,663
- Equity at exit
- $13,673
- IRR
- 39.9%
- Equity multiple
- 4.67×
- Total profit
- $94,343
- Equity at exit
- $7,929
Cash invested: $25,676 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30331
- Home prices YoY
- -34.2%
- Rents YoY
- 2.6%
- Active inventory
- 487
- Price-to-rent
- 4.0×
Monthly cashflow live
- Estimated rent
- $1,921 high interval (Pro) →
- Mortgage (P&I)
- −$481
- Tax from tax record
- −$196 /mo · $2,348/yr
- Insurance
- −$38
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$404
- Net cashflow
- $803
Break-even live
Sensitivity live
| Price | -10% $855 | -5% $829 | +0% $803 | +5% $777 | +10% $751 |
|---|---|---|---|---|---|
| Rent | -10% $651 | -5% $727 | +0% $803 | +5% $879 | +10% $955 |
| Rate | -1.0pp $849 | -0.5pp $827 | base $803 | +0.5pp $779 | +1.0pp $755 |
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
- $22,925
- Closing costs
- $2,751
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3610 Bolfair Dr NW Atlanta, GA | 3.0 | 1.5 | 1178 | $1,900 | $1.61 | 25d | 1 | 0.13mi |
| 3774 Clovis Ct NW Atlanta, GA | 3.0 | 1.0 | 1000 | $1,425 | $1.43 | 0d | 1 | 0.18mi |
| 3566 Bolfair Dr NW Atlanta, GA | 3.0 | 2.0 | 1192 | $1,595 | $1.34 | 15d | 1 | 0.22mi |
| 942 Fairburn Rd NW Atlanta, GA | 3.0 | 2.0 | 900 | $1,623 | $1.80 | 23d | 1 | 0.33mi |
| 3554 Adkins Rd NW Atlanta, GA | 4.0 | 2.0 | 1350 | $2,031 | $1.50 | 0d | 1 | 0.40mi |
| 875 Fairburn Rd NW Atlanta, GA | 3.0 | 1.0 | 850 | $1,375 | $1.62 | 17d | 1 | 0.46mi |
| 3590 Collier Dr NW Atlanta, GA | 4.0 | 4.0 | 1110 | $1,100 | $0.99 | 11d | 1 | 0.65mi |
| 451 Fairlock Ln NW Atlanta, GA | 3.0 | 1.0 | 1141 | $1,450 | $1.27 | 25d | 1 | 0.65mi |
| 1015 Hayden St Atlanta, GA | 3.0 | 2.5 | 1339 | $2,400 | $1.79 | 0d | 1 | 0.76mi |
| 1040 Summerfield Way Atlanta, GA | 3.0 | 2.5 | 1378 | $2,000 | $1.45 | 0d | 1 | 0.79mi |
| 1070 Bolton Rd NW Atlanta, GA | 1.0–3.0 | 1.0–3.0 | 1094 | $2,196 | $2.01 | 3d | 12 | 0.81mi |
| 3466 Fairlane Dr NW Atlanta, GA | 3.0 | 1.0 | 950 | $1,495 | $1.57 | 25d | 1 | 0.83mi |
| 1071 Bolton Rd NW Atlanta, GA | 3.0 | 2.0–2.5 | 1358 | $2,388 | $1.76 | 6d | 2 | 0.90mi |
| 639 Skipper Dr NW Atlanta, GA | 5.0 | 2.0 | 1379 | $2,250 | $1.63 | 0d | 1 | 1.07mi |
| 639 Skipper Dr NW Atlanta, GA | 5.0 | 2.0 | 1379 | $2,250 | $1.63 | 25d | 1 | 1.07mi |
| 3456 Thompson Dr NW Atlanta, GA | 3.0 | 1.0 | 975 | $1,750 | $1.79 | 25d | 1 | 1.16mi |
| 440 Dartmouth Dr SW Atlanta, GA | 4.0 | 3.0 | 1148 | $1,795 | $1.56 | 21d | 1 | 1.32mi |
| 3919 Wisteria Ln SW Atlanta, GA | 4.0 | 2.0 | 1126 | $1,730 | $1.54 | 15d | 1 | 1.45mi |
Listing history 50 events
-
2026-06-21days on market $91,700 Active 295 DOM
-
2026-06-18days on market $91,700 Active 292 DOM
-
2026-06-17days on market $91,700 Active 291 DOM
-
2026-06-16days on market $91,700 Active 290 DOM
-
2026-06-15days on market $91,700 Active 289 DOM
-
2026-06-13days on market $91,700 Active 287 DOM
-
2026-06-13pricestatusdays on market $91,700 Active 286 DOM
-
2026-06-04status $154,900 Pending 284 DOM
-
2026-06-03days on market $154,900 Active 284 DOM
-
2026-06-02days on market $154,900 Active 283 DOM
-
2026-06-01days on market $154,900 Active 282 DOM
-
2026-05-31days on market $154,900 Active 281 DOM
-
2026-03-02status Back On Market 757-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2026-03-02status Active 770-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2026-02-28historical 757-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2026-02-28historical 770-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2025-12-04price $154,900 757-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-12-04price $154,900 770-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-12-04status Back On Market 757-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-11-19price $169,900 770-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2025-10-20status Under Contract 757-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-10-08price $177,900 770-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-10-08price $177,900 757-char remark
Show marketing remark (757 chars)
nvestor Special - Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity-this is your chance to transform a fixer-upper into a standout home!
-
2025-08-19$189,900 New 757-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2025-08-19$189,900 Active 770-char remark
Show marketing remark (770 chars)
Investor Special – Ranch-Style Home with Rehab Potential! This three-bedroom, three-bathroom ranch-style home is a diamond in the rough, ready for your vision and renovation expertise. Featuring a spacious layout, a back deck perfect for relaxing, and a built-in ramp through the carport for added accessibility, this property offers a solid foundation for a rewarding project. Located in an up-and-coming neighborhood with ongoing revitalization efforts, this home presents a great opportunity for investors or buyers looking to customize a space from the ground up. Please note: the property requires full rehab in all areas and is being sold as-is. Bring your tools and creativity—this is your chance to transform a fixer-upper into a standout home!
-
2024-09-30historical
-
2024-09-30historical
-
2024-05-30$335,000 Active
-
2024-05-30$335,000 New
-
2024-05-29historical
-
2024-05-29historical
-
2024-01-08price $335,000
-
2024-01-08price $335,000
-
2023-12-20price $340,000
-
2023-12-20price $340,000
-
2023-11-03$346,000 Active
-
2023-11-03$346,000 New
-
2023-03-21soldstatus $141,000
-
2023-03-16soldstatus $141,000 Closed
-
2023-03-16soldstatus $141,000 Sold
-
2023-02-17status Pending
-
2023-02-17status Under Contract
-
2023-02-01$148,900 Active
-
2023-01-29historical
-
2023-01-04price $148,900
-
2022-12-20status Back On Market
-
2022-12-09status Under Contract
-
2022-11-18price $149,900
-
2022-11-01price $152,900
-
2022-10-27historical
ⓘ 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
- $2,348 · $196/mo
- Projected year-2 tax
- $2,348 · $196/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 ≥104°F today · 17 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
- $23,058
- − Mortgage interest
- −$5,137
- − Property taxes
- −$2,348
- − Insurance
- −$458
- − Repairs & maintenance
- −$1,845
- − Management
- −$1,845
- − Depreciation
- −$2,668
- Taxable income
- $8,758
- Est. tax owed @ 24.0%
- −$2,102
- After-tax cash flow
- $7,537/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 62,567
- Household income
- $62,623
- Rent vs Own
- Severe rent burden
- 3748.0
Population outlook (Fulton County) Hauer SSP2
- Today (2025)
- 1,203,707 people
- By 2030
- 1,299,706 · +8.0%
- By 2040
- 1,488,256 · +23.6%
- By 2050
- 1,664,580 · +38.3%
- By 2075
- 2,036,072 · +69.2%
- By 2100
- 2,222,402 · +84.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (94%)
- Race & ethnicity
- Black 94% Two or more races 3% Hispanic / Latino 2%
- Common ancestry
- Hispanic 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 95% English-only · Spanish 1% French/Haitian/Cajun 1%
Political lean MEDSL · Fulton
- 2024 margin
- Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
- 2008→2024 swing
- +9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
- All cycles
- 2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -106.38%
- Current HPI
- 204.5402
- Rent YoY
- ▲ 2.63%
- 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
+4.0% since first listed43 events — show timeline
- 2026-03-02 Relisted — GAMLS
- 2026-03-02 Relisted — FMLS
- 2026-02-28 Listing Removed — FMLS
- 2026-02-28 Listing Removed — GAMLS
- 2025-12-04 Price Changed $154,900 GAMLS
- 2025-12-04 Price Changed $154,900 FMLS
- 2025-12-04 Relisted — GAMLS
- 2025-11-19 Price Changed $169,900 FMLS
- 2025-10-20 Pending — GAMLS
- 2025-10-08 Price Changed $177,900 FMLS
- 2025-10-08 Price Changed $177,900 GAMLS
- 2025-08-19 Listed $189,900 FMLS
- 2025-08-19 Listed $189,900 GAMLS
- 2024-09-30 Listing Removed — GAMLS
- 2024-09-30 Listing Removed — FMLS
- 2024-05-30 Listed $335,000 GAMLS
- 2024-05-30 Listed $335,000 FMLS
- 2024-05-29 Listing Removed — GAMLS
- 2024-05-29 Listing Removed — FMLS
- 2024-01-08 Price Changed $335,000 GAMLS
- 2024-01-08 Price Changed $335,000 FMLS
- 2023-12-20 Price Changed $340,000 GAMLS
- 2023-12-20 Price Changed $340,000 FMLS
- 2023-11-03 Listed $346,000 GAMLS
- 2023-11-03 Listed $346,000 FMLS
- 2023-03-21 Sold (Public Records) $141,000 Public Records
- 2023-03-16 Sold (MLS) $141,000 GAMLS
- 2023-03-16 Sold (MLS) $141,000 FMLS
- 2023-02-17 Pending — FMLS
- 2023-02-17 Pending — GAMLS
- 2023-02-01 Listed $148,900 FMLS
- 2023-01-29 Listing Removed — GAMLS
- 2023-01-04 Price Changed $148,900 GAMLS
- 2022-12-20 Relisted — GAMLS
- 2022-12-09 Pending — GAMLS
- 2022-11-18 Price Changed $149,900 GAMLS
- 2022-11-01 Price Changed $152,900 GAMLS
- 2022-10-27 Listing Removed — GAMLS
- 2022-09-13 Price Changed $159,900 GAMLS
- 2022-08-16 Price Changed $169,900 GAMLS
- 2022-07-27 Listed $174,900 GAMLS
- 2022-07-27 Listed $159,900 GAMLS
- 2022-07-27 Listed $148,900 GAMLS
Property tax history
+7.9%/yrLatest (2025): $2,348 · -9.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…