2286 Carey Dr SE · 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +4.2/5.0
- Rent growth +3.3/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$99,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
Key facts
- Laundry area
- Spacious lot
- Functional layout
Tags
Property features AI
Exterior
- Parking: Two parking spaces; Driveway parking; Open parking available
- Utilities: Public water; Public sewer; 110-volt electric service; Cable available; Electricity available; Phone available
- Home design: Single-level (one story)
- Construction: Lap siding and vinyl siding exterior; Composition roof; Foundation: pillar/post/pier and slab; Property listed in fixer condition
- Exterior features: Private yard; Chain link fence; Paved road frontage on a county road
Interior
- Kitchen: Cabinetry; Electric range; Microwave; Refrigerator
- Bedrooms: Three bedrooms on the main level; Primary bedroom on the main level
- Flooring: Hardwood floors; Tile floors
- Bathrooms: One full bathroom with tub/shower combo (main level)
- Heating & cooling: Forced air heating; Ceiling fan(s); Window air conditioning unit(s)
- Interior features: Aluminum window frames; No shared/common walls; Other interior features; Crawl space basement
- Laundry & utility: Laundry located on lower level
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $100k.
Deal economics
- At list price, monthly cash flow is $937 ($11k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $100k).
- Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
- Cap rate 17.6% 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: 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.
- Zoned schools: South Atlanta High School (math 2% / reading 12%, grade F, #385 of 424 statewide, top 92%, 928 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 7% at this address vs 32% district-wide (-24 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+3.2%/yr); 378 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $691 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 + 3.2% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 41 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $19k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 27% 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 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 1.93% ✓
- Cap rate
- 17.55%
- Cash-on-cash
- 40.21%
- DSCR
- 2.79
- GRM
- 4.3
CMA / ARV
- ARV (on-the-fly)
- $170,824
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2286 Carey Dr SE | 0.00mi | 3/1.0 | 1,048 (0%) | 1mo | $102,500 | $98 | 100 |
| 2239 Carey Dr SE | 0.10mi | 3/1.0 | 1,110 (+6%) | 4mo | $145,000 | $131 | 82 |
| 445 Carey Dr SE | 0.30mi | 3/2.0 | 1,064 (+2%) | 0mo | $234,000 | $220 | 79 |
| 2203 Jernigan Dr SE | 0.24mi | 3/1.0 | 1,114 (+6%) | 4mo | $177,000 | $159 | 75 |
| 847 Midway St SE | 0.47mi | 3/1.0 | 1,014 (-3%) | 8mo | $110,000 | $108 | 66 |
| 287 Banberry Dr | 0.66mi | 3/2.0 | 1,025 (-2%) | 0mo | $225,000 | $220 | 61 |
| 305 Banberry Dr SE | 0.64mi | 3/1.0 | 1,000 (-5%) | 3mo | $135,000 | $135 | 60 |
| 938 Rebel Forest Dr SE | 0.67mi | 3/1.0 | 1,000 (-5%) | 4mo | $185,000 | $185 | 58 |
| 2294 Forrest Park Rd SE | 0.57mi | 3/2.0 | 1,008 (-4%) | 9mo | $175,000 | $174 | 55 |
| 366 Wyndham Way SE | 0.64mi | 3/1.0 | 1,147 (+9%) | 2mo | $187,000 | $163 | 53 |
| 2040 Forrest Park Rd SE | 0.74mi | 3/1.0 | 984 (-6%) | 9mo | $170,000 | $173 | 48 |
| 245 Bromack Dr SE | 0.72mi | 3/2.0 | 1,100 (+5%) | 10mo | $170,000 | $155 | 46 |
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 · 3.23% rent growth · sell at horizon
- IRR
- 36.8%
- Equity multiple
- 2.57×
- Total profit
- $43,918
- Equity at exit
- $14,895
- IRR
- 43.5%
- Equity multiple
- 5.18×
- Total profit
- $116,800
- Equity at exit
- $8,638
Cash invested: $27,972 (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 30315
- Rents YoY
- 3.2%
- Active inventory
- 378
- Price-to-rent
- 4.3×
Monthly cashflow live
- Estimated rent
- $1,923 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$17 /mo · $200/yr
- Insurance
- −$42
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$404
- Net cashflow
- $937
Break-even live
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
- $24,975
- Closing costs
- $2,997
- 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 30 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 585 McWilliams Rd SE #104 Atlanta, GA | 2.0 | 3.0 | 1500 | $2,078 | $1.39 | 19d | 1 | 0.25mi |
| 386 Lindsey Dr SE Atlanta, GA | 3.0 | 1.0 | 1040 | $1,808 | $1.74 | 14d | 1 | 0.42mi |
| 2087 Lakewood Trl SE Atlanta, GA | 3.0 | 2.5 | 1056 | $2,256 | $2.14 | 24d | 1 | 0.58mi |
| 871 Hargis St SE Atlanta, GA | 2.0 | 2.0 | 1040 | $1,800 | $1.73 | 24d | 1 | 0.61mi |
| 76 Schell Rd SE Atlanta, GA | 3.0 | 1.0 | 1080 | $1,623 | $1.50 | 24d | 1 | 0.70mi |
| 340 Adelle St SE Atlanta, GA | 3.0 | 1.0 | 1122 | $1,500 | $1.34 | 2d | 1 | 0.77mi |
| 1037 Rebel Forest Dr SE Atlanta, GA | 3.0 | 2.0 | 1075 | $1,750 | $1.63 | 24d | 1 | 0.80mi |
| 172 Meador Way SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,950 | $1.77 | 24d | 1 | 0.84mi |
| 976 McKay Dr SE Atlanta, GA | 3.0 | 1.0 | 1200 | $1,695 | $1.41 | 2d | 1 | 0.87mi |
| 445 Cleveland Ave SE Atlanta, GA | 2.0–3.0 | 1.0–2.0 | 1014 | $1,591 | $1.57 | 1d | 13 | 0.93mi |
| 1317 Redford Dr SE Atlanta, GA | 3.0 | 2.0 | 1137 | $2,100 | $1.85 | 24d | 1 | 0.94mi |
| 2694 Fairlane Dr SE Atlanta, GA | 4.0 | 2.0 | 1372 | $2,800 | $2.04 | 24d | 1 | 0.94mi |
| 136 Hillsdale Dr SE Atlanta, GA | 3.0 | 2.0 | 1075 | $1,995 | $1.86 | 24d | 1 | 0.96mi |
| 2332 Baywood Dr SE Atlanta, GA | 3.0 | 2.0 | 1100 | $1,400 | $1.27 | 17d | 1 | 0.98mi |
| 1770 Richmond Cir SE Unit 500F Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 24d | 1 | 0.99mi |
| 1770 Richmond Cir SE Unit 1000E Atlanta, GA | 2.0 | 2.0 | 1200 | $1,365 | $1.14 | 24d | 1 | 0.99mi |
| 1979 Turner Rd SE Atlanta, GA | 3.0 | 1.0 | 808 | $1,595 | $1.97 | 10d | 1 | 1.00mi |
| 1875 Conrad Ave SE Atlanta, GA | 3.0 | 2.0 | 1088 | $1,803 | $1.66 | 22d | 1 | 1.02mi |
| 1144 Regis Rd SE Atlanta, GA | 3.0 | 1.0 | 1430 | $1,725 | $1.21 | 24d | 1 | 1.08mi |
| 1754 Richmond Cir SE Atlanta, GA | 2.0 | 2.0 | 1200 | $1,750 | $1.46 | 7d | 2 | 1.09mi |
| 2145 Macon Dr SW Atlanta, GA | 3.0 | 1.0 | 1059 | $1,450 | $1.37 | 24d | 1 | 1.18mi |
| 73 Polar Rock Rd SW Atlanta, GA | 3.0 | 1.0 | 1098 | $1,850 | $1.68 | 10d | 1 | 1.25mi |
| 52 Claire Dr SE Atlanta, GA | 2.0 | 2.0 | 800 | $1,750 | $2.19 | 18d | 1 | 1.32mi |
| 972 Welch St SE Atlanta, GA | 3.0 | 2.0 | 1100 | $900 | $0.82 | 5d | 1 | 1.34mi |
| 2268 Polar Rock Pl SW Atlanta, GA | 3.0 | 1.0 | 925 | $1,575 | $1.70 | 24d | 1 | 1.38mi |
| 2197 Polar Rock Pl SW Atlanta, GA | 3.0 | 2.5 | 1000 | $2,700 | $2.70 | 20d | 1 | 1.38mi |
| 752 McDonough Blvd SE Atlanta, GA | 3.0 | 2.0 | 1120 | $1,895 | $1.69 | 24d | 1 | 1.39mi |
| 500 Hutchens Rd SE Atlanta, GA | 4.0 | 2.0 | 1248 | $2,400 | $1.92 | 16d | 1 | 1.39mi |
| 633 Sandys Ln SE Atlanta, GA | 3.0 | 2.0 | 1314 | $1,950 | $1.48 | 5d | 1 | 1.47mi |
| 1940 Fisher Rd SE Atlanta, GA | 2.0 | 1.0 | 760 | $1,300 | $1.71 | 24d | 1 | 1.49mi |
Listing history 8 events
-
2026-05-06status Under Contract 1112-char remark
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-05-06status Pending
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-05-01price $99,900 1112-char remark
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-05-01price $99,900
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-04-17price $109,600 1112-char remark
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-04-17price $109,600
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-03-25$118,700 New 1112-char remark
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
-
2026-03-25$118,700 Active
Show marketing remark (1112 chars)
Great opportunity in Atlanta's growing southside! This 3-bedroom, 1-bath home offers solid potential for homeowners or investors alike. Features include a functional layout and a crawlspace providing additional storage and a laundry area. Situated on a spacious lot, the property also includes storage sheds and a carport in the backyard, offering added convenience and flexibility. Conveniently located near downtown Atlanta, major highways, and local amenities, with easy access to shopping, dining, and employment centers. Perfect for renovation or customization, bring your vision and make it your own! The photos have been generated with AI to show potential after items are removed. We have a new investor loan program with great rates and terms, contact us to learn more, and we can get you approved in 24 hours. This property is being sold as-is. Prospective buyers are encouraged to perform all necessary inspections and evaluations prior to purchase. Do not use ShowingTime. The agent is ONLY transactional. please refer to private remarks for showing instructions. 3D Matterport tour available.
ⓘ 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
- $200 · $17/mo
- Projected year-2 tax
- $919 · $77/mo
- Expected delta
- +$719/yr (+$60/mo · 359.7%)
ⓘ 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 ≥105°F today · 17 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
- $23,081
- − Mortgage interest
- −$5,596
- − Property taxes
- −$200
- − Insurance
- −$500
- − Repairs & maintenance
- −$1,846
- − Management
- −$1,846
- − Depreciation
- −$2,906
- Taxable income
- $10,186
- Est. tax owed @ 24.0%
- −$2,445
- After-tax cash flow
- $8,803/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)
- 34,264
- Household income
- $50,822
- Rent vs Own
- Severe rent burden
- 2962.0
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 (72%)
- Race & ethnicity
- Black 72% White 14% Hispanic / Latino 10% Two or more races 4%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 1% Italian 1% Lithuanian 1%
- Foreign-born
- 5% · Canada
- Languages at home
- 90% English-only · Spanish 9% 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
- ▼ -281.87%
- Current HPI
- 176.673
- Rent YoY
- ▲ 3.23%
- 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
-15.8% since first listed8 events — show timeline
- 2026-05-06 Pending — GAMLS
- 2026-05-06 Pending — FMLS
- 2026-05-01 Price Changed $99,900 GAMLS
- 2026-05-01 Price Changed $99,900 FMLS
- 2026-04-17 Price Changed $109,600 GAMLS
- 2026-04-17 Price Changed $109,600 FMLS
- 2026-03-25 Listed $118,700 FMLS
- 2026-03-25 Listed $118,700 GAMLS
Property tax history
+3.3%/yrLatest (2025): $200 · -70.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…