CashFlowRE
Sign in Sign up
3674 Saturn Dr NW
B Composite 70.03
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

3674 Saturn Dr NW · Atlanta, GA 30331
4 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 295 Days on market
Built 1960 9,099 sqft lot $76/sqft · 63% below area

🖨 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

RANCH STYLE HOMEREHAB POTENTIALBACK DECKBUILT IN RAMPUP AND COMING NEIGHBORHOODSOLID FOUNDATION

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/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.
Recommended offer $80,696 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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.
  7. 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.
  8. 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

5-year hold
IRR
33.1%
Equity multiple
2.39×
Total profit
$35,663
Equity at exit
$13,673
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $905
Max offer price $91,700
Occupancy floor 53%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $91,700 Active 295 DOM
  2. 2026-06-18
    days on market $91,700 Active 292 DOM
  3. 2026-06-17
    days on market $91,700 Active 291 DOM
  4. 2026-06-16
    days on market $91,700 Active 290 DOM
  5. 2026-06-15
    days on market $91,700 Active 289 DOM
  6. 2026-06-13
    days on market $91,700 Active 287 DOM
  7. 2026-06-13
    pricestatusdays on market $91,700 Active 286 DOM
  8. 2026-06-04
    status $154,900 Pending 284 DOM
  9. 2026-06-03
    days on market $154,900 Active 284 DOM
  10. 2026-06-02
    days on market $154,900 Active 283 DOM
  11. 2026-06-01
    days on market $154,900 Active 282 DOM
  12. 2026-05-31
    days on market $154,900 Active 281 DOM
  13. 2026-03-02
    status 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!

  14. 2026-03-02
    status 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!

  15. 2026-02-28
    historical 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!

  16. 2026-02-28
    historical 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!

  17. 2025-12-04
    price $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!

  18. 2025-12-04
    price $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!

  19. 2025-12-04
    status 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!

  20. 2025-11-19
    price $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!

  21. 2025-10-20
    status 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!

  22. 2025-10-08
    price $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!

  23. 2025-10-08
    price $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!

  24. 2025-08-19
    listed $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!

  25. 2025-08-19
    listed $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!

  26. 2024-09-30
    historical
  27. 2024-09-30
    historical
  28. 2024-05-30
    listed $335,000 Active
  29. 2024-05-30
    listed $335,000 New
  30. 2024-05-29
    historical
  31. 2024-05-29
    historical
  32. 2024-01-08
    price $335,000
  33. 2024-01-08
    price $335,000
  34. 2023-12-20
    price $340,000
  35. 2023-12-20
    price $340,000
  36. 2023-11-03
    listed $346,000 Active
  37. 2023-11-03
    listed $346,000 New
  38. 2023-03-21
    soldstatus $141,000
  39. 2023-03-16
    soldstatus $141,000 Closed
  40. 2023-03-16
    soldstatus $141,000 Sold
  41. 2023-02-17
    status Pending
  42. 2023-02-17
    status Under Contract
  43. 2023-02-01
    listed $148,900 Active
  44. 2023-01-29
    historical
  45. 2023-01-04
    price $148,900
  46. 2022-12-20
    status Back On Market
  47. 2022-12-09
    status Under Contract
  48. 2022-11-18
    price $149,900
  49. 2022-11-01
    price $152,900
  50. 2022-10-27
    historical

ⓘ 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
combined federal + state — saved on this device
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

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

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
46.8% rent · 53.2% 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

Price history

+4.0% since first listed
43 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%/yr

Latest (2025): $2,348 · -9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…