CashFlowRE
Sign in Sign up
2052 Brannen Rd SE
D- Composite 39.3
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 +11.3/30.0
  • ARV discount +10.1/15.0
  • 1% rule +3.6/10.0
  • DSCR +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$250,000

2052 Brannen Rd SE · Gresham Park, GA 30316
3 bd · 1.5 ba · 1,588 sqft · SingleFamily public records · 106 Days on market
Built 1955 0.26 ac lot $157/sqft · 6% below area Est $266k · 6% under ↓ 9% since listing

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

Listing remarks MLS

Your dream home just became even more attainable - with an amazing price and down payment assistance for those who qualify! Perfectly situated on a quiet, welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops-ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You'll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat- featuring an inviting patio that's perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

Key facts

  • Gas stovetop
  • 0.26 acre lot
  • 2 parking spots

Tags

DESIGNER RENOVATED HOMECHEF-INSPIRED KITCHENSTAINLESS STEEL APPLIANCESGAS STOVETOPFRENCH DOOR REFRIGERATORNEW WHITE SHAKER CABINETRY

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 3-bed/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-93 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (6.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (13.8% below list).
  • Recommended offer: $215k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.6% in Gresham Park — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#183 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, crime B+; Watch: schools D-, amenities F, commute F.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 461 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y ago; this cycle's ask has dropped $35k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $210k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,439 (13.8% 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 106 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
5.85%
Cash-on-cash
-1.59%
DSCR
0.93
GRM
9.7

CMA / ARV

ARV (median comp)
$265,591
List price
$250,000
Delta
-5.87%
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
2377 Charleston Pointe SE 0.40mi 3/3.0 1,604 (+1%) 4mo $304,999 $190 70
2608 Rockcliff Rd SE 0.23mi 3/3.0 1,700 (+7%) 4mo $265,000 $156 68
2378 Charleston Pointe SE 0.41mi 3/3.0 1,604 (+1%) 8mo $249,000 $155 66
2591 Boulder Hill Ct SE 0.41mi 4/2.5 (+1) 1,640 (+3%) 0mo $331,000 $202 66
2646 Rockcliff Rd SE 0.31mi 3/3.0 1,709 (+8%) 6mo $350,000 $205 62
2225 Charleston Pointe SE 0.61mi 3/3.0 1,560 (-2%) 9mo $310,000 $199 55
1564 Boulderwoods Dr SE 0.38mi 3/2.5 1,794 (+13%) 4mo $417,000 $232 53
2552 Boulder Rd SE 0.53mi 4/3.0 (+1) 1,680 (+6%) 5mo $315,000 $188 51
2765 Rollingwood Ln SE 0.69mi 3/1.5 1,453 (-8%) 5mo $157,000 $108 50
1483 Town Country Dr SE 0.62mi 4/2.5 (+1) 1,700 (+7%) 4mo $365,000 $215 47
2373 Bouldercliff Way SE 0.30mi 4/3.0 (+1) 1,350 (-15%) 7mo $299,900 $222 44
2658 Rollingwood Ln SE 0.70mi 3/2.0 1,391 (-12%) 7mo $254,000 $183 39

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 · 2.33% rent growth · sell at horizon

5-year hold
IRR
-19.7%
Equity multiple
0.32×
Total profit
$-47,782
Equity at exit
$37,276
10-year hold
IRR
-13.9%
Equity multiple
0.22×
Total profit
$-54,750
Equity at exit
$21,615

Cash invested: $70,000 (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 30316

Rents YoY
2.3%
Active inventory
461
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,154 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$379 /mo · $4,553/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$-93

Break-even live

Break-even rent $2,272
Max offer price $233,629
Occupancy floor 99%

Sensitivity live

Price -10% $49 -5% $-22 +0% $-93 +5% $-163 +10% $-234
Rent -10% $-263 -5% $-178 +0% $-93 +5% $-8 +10% $78
Rate -1.0pp $33 -0.5pp $-29 base $-93 +0.5pp $-157 +1.0pp $-223

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
$62,500
Closing costs
$7,500
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2434 Rockcliff Rd SE Atlanta, GA 3.0 2.0 1400 $2,499 $1.78 44d 1 0.12mi
2435 Bouldercliff Way SE Unit B Atlanta, GA 2.0 1.0 1236 $1,600 $1.29 44d 1 0.23mi
2435 Bouldercliff Way SE Atlanta, GA 3.0 2.0 1236 $1,950 $1.58 44d 1 0.23mi
1757 Flintwood Dr SE Atlanta, GA 3.0 2.0 1150 $1,750 $1.52 44d 1 0.37mi
1438 E Bouldercrest Rd Atlanta, GA 1.0–3.0 1.0–2.0 967 $1,707 $1.76 0d 18 0.40mi
2692 Rockcliff Rd SE Atlanta, GA 3.0 2.0 1239 $2,000 $1.61 44d 1 0.41mi
2378 Charleston Pointe SE Atlanta, GA 3.0 3.0 1604 $2,100 $1.31 22d 1 0.43mi
2570 Castellan Dr Atlanta, GA 3.0 2.5 1576 $2,700 $1.71 25d 1 0.45mi
2297 Charleston Pointe SE Atlanta, GA 3.0 2.0 1604 $2,200 $1.37 44d 1 0.49mi
1345 Parc Bench Rd SE Atlanta, GA 3.0 2.5 1465 $2,500 $1.71 25d 1 0.60mi
1337 Parc Bench Rd SE Atlanta, GA 3.0 2.5 1460 $2,390 $1.64 6d 1 0.61mi
1878 South Hampton Ln SE Atlanta, GA 3.0 2.5 1890 $2,616 $1.38 25d 1 0.66mi
2562 Hazel Dr SE Atlanta, GA 3.0 2.5 1922 $1,610 $0.84 13d 1 0.76mi
1464 Gates Cir SE Atlanta, GA 3.0 3.0 1833 $2,295 $1.25 44d 1 0.90mi
2480 Flat Shoals Rd Decatur, GA 1.0–3.0 1.0–2.0 1017 $2,149 $2.11 2d 23 0.90mi
1930 Flat Shoals Rd SE Atlanta, GA 1.0–2.0 1.0–1.5 1045 $1,479 $1.42 6d 17 0.92mi
2657 Crestdale Cir SE Atlanta, GA 4.0 1.5 1593 $2,600 $1.63 44d 1 0.94mi
2642 Hatfield Cir SE Atlanta, GA 3.0 1.5 1430 $2,300 $1.61 0d 1 0.96mi
2642 Hatfield Cir SE Atlanta, GA 3.0 1.5 1430 $2,300 $1.61 22d 1 0.96mi
2176 Lilac Ln Decatur, GA 3.0 2.0 1800 $1,395 $0.78 25d 1 0.97mi
1916 Longdale Dr Decatur, GA 3.0 2.0 1176 $2,395 $2.04 44d 1 1.00mi
2731 Larkspur Dr SE Atlanta, GA 4.0 3.0 1492 $2,000 $1.34 44d 1 1.01mi
2163 Lilac Ln Decatur, GA 3.0 2.0 1107 $2,150 $1.94 44d 1 1.02mi
1840 Camellia Dr Decatur, GA 3.0 2.0 1340 $1,950 $1.46 22d 1 1.04mi
1840 Camellia Dr Decatur, GA 3.0 2.0 1394 $2,100 $1.51 44d 1 1.04mi
2959 Sugarcreek Ln SE Atlanta, GA 4.0 2.5 1478 $1,940 $1.31 6d 1 1.04mi
2561 Lewfield Cir SE Atlanta, GA 4.0 2.0 1528 $1,950 $1.28 13d 1 1.05mi
2000 Bouldercrest Rd Atlanta, GA 1.0–2.0 1.0–2.0 925 $1,520 $1.64 44d 3 1.06mi
2000 Bouldercrest Rd Atlanta, GA 1.0–3.0 1.0–2.0 1050 $1,658 $1.58 0d 18 1.06mi
2126 Rexford Dr Decatur, GA 3.0 1.5 1092 $1,400 $1.28 44d 1 1.08mi
2062 Bencal Dr SE Atlanta, GA 3.0 2.0 1260 $1,650 $1.31 25d 1 1.08mi
1843 Wee Kirk Rd SE Atlanta, GA 3.0 1.5 1154 $1,751 $1.52 0d 1 1.12mi
2892 Horse Shoe Dr SE Atlanta, GA 4.0 2.0 1342 $1,654 $1.23 22d 1 1.14mi
1932 Camellia Dr Decatur, GA 4.0 3.0 2200 $1,800 $0.82 22d 1 1.14mi
2913 Horse Shoe Dr SE Atlanta, GA 3.0 1.0 1263 $1,595 $1.26 25d 1 1.15mi
2123 Second Ave Decatur, GA 4.0 2.0 1302 $2,075 $1.59 19d 1 1.18mi
2842 Zane Grey Dr SE Atlanta, GA 3.0 2.0 2225 $2,065 $0.93 2d 1 1.18mi
2000 Bencal Dr SE Atlanta, GA 3.0 2.0 1500 $1,850 $1.23 25d 1 1.22mi
1376 Custer Ave SE Atlanta, GA 2.0 1.5 1217 $1,420 $1.17 0d 5 1.22mi
2205 Stockbridge Dr SE Atlanta, GA 3.0 2.0 1050 $1,500 $1.43 6d 1 1.22mi

Listing history 50 events

  1. 2026-06-18
    days on market $250,000 Active 106 DOM
  2. 2026-06-17
    days on market $250,000 Active 105 DOM
  3. 2026-06-16
    days on market $250,000 Active 104 DOM
  4. 2026-06-15
    days on market $250,000 Active 103 DOM
  5. 2026-06-13
    days on market $250,000 Active 101 DOM
  6. 2026-06-09
    days on market $250,000 Active 97 DOM
  7. 2026-06-08
    days on market $250,000 Active 96 DOM
  8. 2026-06-07
    days on market $250,000 Active 95 DOM
  9. 2026-06-04
    days on market $250,000 Active 92 DOM
  10. 2026-06-03
    days on market $250,000 Active 91 DOM
  11. 2026-06-02
    days on market $250,000 Active 90 DOM
  12. 2026-06-01
    days on market $250,000 Active 89 DOM
  13. 2026-05-31
    days on market $250,000 Active 88 DOM
  14. 2026-05-07
    price $250,000 1730-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  15. 2026-05-07
    price $250,000 1753-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  16. 2026-04-24
    price $264,900 1730-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  17. 2026-04-24
    price $264,900 1753-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  18. 2026-04-02
    price $265,000 1730-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  19. 2026-04-02
    price $265,000 1753-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  20. 2026-03-04
    listed $285,000 New 1730-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  21. 2026-03-04
    listed $285,000 Active 1753-char remark
    Show marketing remark (1753 chars)

    Your dream home just became even more attainable — with an amazing price and down payment assistance for those who qualify! Perfectly situated on a welcoming street just moments from East Atlanta Village, this beautiful, Designer Renovated Home offers quick access to I-20 and is only minutes from everything Downtown has to offer. Step inside to a bright and inviting living space filled with natural light throughout the day. The open flow from the living room into the kitchen creates a seamless environment for both daily living and effortless entertaining. The chef-inspired kitchen has been completely updated with brand-new Stainless Steel Appliances, a Gas Stovetop, French Door Refrigerator, new white Shaker Cabinetry, and Quartz Stone Countertops—ideal for meal prep, hosting, and everything in between. A refinished separate dining room provides an intimate space for family dinners, celebrations, or weekend brunches. You’ll find three spacious bedrooms, perfect for accommodating family, guests, a home office, or creative space. Both bathrooms have been thoughtfully remodeled with modern finishes, offering the perfect setting for a relaxing bath or a refreshing morning routine. Your spacious new home is made even better with the addition of a Bonus Room or Den, perfect for those seeking more space for another office, at-home gym, or play room. Outside, the fenced-in backyard is your private retreat— featuring an inviting patio that’s perfect for unwinding, grilling, or enjoying low-maintenance outdoor living. This home truly checks all the boxes: fully renovated, thoughtfully designed, and located in one of the most convenient and vibrant areas in East Atlanta! *Some images are virtually staged.

  22. 2026-01-05
    historical
  23. 2025-12-31
    status Active
  24. 2025-12-06
    historical Active Under Contract
  25. 2025-11-21
    listed $405,000 Active
  26. 2025-11-21
    historical
  27. 2025-11-20
    historical
  28. 2025-10-21
    price $300,000
  29. 2025-10-21
    price $300,000
  30. 2025-10-07
    price $325,000
  31. 2025-10-07
    price $325,000
  32. 2025-09-19
    price $350,000
  33. 2025-09-19
    listed $375,000 Active
  34. 2025-09-19
    listed $350,000 New
  35. 2025-09-19
    historical
  36. 2025-09-19
    historical
  37. 2025-08-20
    listed $375,000 Active
  38. 2025-08-13
    historical
  39. 2025-08-13
    listed $375,000 New
  40. 2025-06-12
    soldstatus $210,000 Closed
  41. 2025-06-12
    soldstatus $210,000 Sold
  42. 2025-05-06
    status Pending
  43. 2025-04-10
    historical Active Under Contract
  44. 2025-04-10
    status Under Contract
  45. 2025-03-12
    price $225,000
  46. 2025-03-12
    price $225,000
  47. 2025-01-03
    price $285,000
  48. 2025-01-03
    price $285,000
  49. 2024-12-23
    price $290,000
  50. 2024-12-23
    price $290,000

ⓘ 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
$4,553 · $379/mo
Projected year-2 tax
$4,553 · $379/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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$25,853
− Mortgage interest
−$14,004
− Property taxes
−$4,553
− Insurance
−$1,250
− Repairs & maintenance
−$2,068
− Management
−$2,068
− Depreciation
−$7,273
Taxable loss
−$5,364
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,287
After-tax cash flow
$175/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
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA

Livability — Gresham Park

Score
66/100
State rank
#183
US rank
#11376

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gresham Park, GA
County
Dekalb County · 782,738 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
35,107
Household income
$102,891
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1897.0

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 47% White 36% Hispanic / Latino 8% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Romanian 2% Slovak 1%
Foreign-born
6% · Canada
Languages at home
93% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -415.92%
Current HPI
318.454
Rent YoY
▲ 2.33%
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

-8.9% since first listed
41 events — show timeline
  • 2026-05-07 Price Changed $250,000 GAMLS
  • 2026-05-07 Price Changed $250,000 FMLS
  • 2026-04-24 Price Changed $264,900 GAMLS
  • 2026-04-24 Price Changed $264,900 FMLS
  • 2026-04-02 Price Changed $265,000 GAMLS
  • 2026-04-02 Price Changed $265,000 FMLS
  • 2026-03-04 Listed $285,000 FMLS
  • 2026-03-04 Listed $285,000 GAMLS
  • 2026-01-05 Listing Removed FMLS
  • 2025-12-31 Relisted FMLS
  • 2025-12-06 Contingent FMLS
  • 2025-11-21 Listing Removed FMLS
  • 2025-11-21 Listed $405,000 FMLS
  • 2025-11-20 Listing Removed GAMLS
  • 2025-10-21 Price Changed $300,000 GAMLS
  • 2025-10-21 Price Changed $300,000 FMLS
  • 2025-10-07 Price Changed $325,000 GAMLS
  • 2025-10-07 Price Changed $325,000 FMLS
  • 2025-09-19 Price Changed $350,000 FMLS
  • 2025-09-19 Listing Removed FMLS
  • 2025-09-19 Listing Removed GAMLS
  • 2025-09-19 Listed $350,000 GAMLS
  • 2025-09-19 Listed $375,000 FMLS
  • 2025-08-20 Listed $375,000 FMLS
  • 2025-08-13 Coming Soon FMLS
  • 2025-08-13 Listed $375,000 GAMLS
  • 2025-06-12 Sold (MLS) $210,000 GAMLS
  • 2025-06-12 Sold (MLS) $210,000 FMLS
  • 2025-05-06 Pending FMLS
  • 2025-04-10 Contingent FMLS
  • 2025-04-10 Pending GAMLS
  • 2025-03-12 Price Changed $225,000 FMLS
  • 2025-03-12 Price Changed $225,000 GAMLS
  • 2025-01-03 Price Changed $285,000 FMLS
  • 2025-01-03 Price Changed $285,000 GAMLS
  • 2024-12-23 Price Changed $290,000 GAMLS
  • 2024-12-23 Price Changed $290,000 FMLS
  • 2024-12-13 Listed $309,000 FMLS
  • 2024-11-26 Coming Soon $309,000 FMLS
  • 2024-11-26 Listed $309,000 GAMLS
  • 2024-11-14 Sold (Public Records) $274,573 Public Records

Property tax history

+13.8%/yr

Latest (2025): $4,553 · +507.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…