CashFlowRE
Sign in Sign up
3116 Leyland Ct
D+ Composite 48.16
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.5/30.0
  • 1% rule +4.7/10.0
  • DSCR +4.1/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$200,000

3116 Leyland Ct · Panthersville, GA 30034
3 bd · 2.5 ba · 1,286 sqft · SingleFamily public records · 41 Days on market
Built 2005 7,405 sqft lot $156/sqft · 24% below area Est $262k · 24% under ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 2005

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/2.5-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $7 ($88/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (3.5% below list).
  • Recommended offer: $193k (3.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#180 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, schools D+, employment D.
  • 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 (+2.2%/yr); 353 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($64k/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 $1k of loan paydown is wiped out by about $6k 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 41 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,003 (3.5% below list)

Questions for the listing agent

  1. 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?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new 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
0.97%
Cap rate
6.34%
Cash-on-cash
0.16%
DSCR
1.01
GRM
8.6

CMA / ARV

ARV (median comp)
$261,955
List price
$200,000
Delta
-23.65%
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
3116 Leyland Ct 0.00mi 3/2.5 1,286 (0%) 0mo $204,000 $159 100
4011 Riverside Pkwy 0.10mi 3/2.5 1,286 (0%) 1mo $235,000 $183 94
3949 Riverside Pkwy 0.09mi 3/2.5 1,286 (0%) 4mo $209,000 $163 92
3842 Landgraf Cv 0.16mi 3/2.0 1,290 (+0%) 8mo $280,000 $217 84
3800 Landgraf Cv 0.21mi 3/2.0 1,306 (+2%) 3mo $280,000 $214 83
3969 Cress Way Run 0.24mi 3/2.5 1,256 (-2%) 3mo $220,000 $175 83
4217 Riverbank Ct 0.44mi 3/2.0 1,232 (-4%) 2mo $260,000 $211 69
4105 Conley Pond Ct 0.33mi 3/2.5 1,448 (+13%) 1mo $251,000 $173 63
2850 Cedar Trace Dr 0.70mi 3/2.0 1,276 (-1%) 9mo $190,000 $149 57
3375 River Run Trl 0.43mi 3/2.5 1,454 (+13%) 4mo $236,000 $162 55
3865 Cress Way Dr 0.35mi 3/2.0 1,474 (+15%) 8mo $188,000 $128 51
4169 Riverbank Ct 0.49mi 3/1.5 1,460 (+14%) 4mo $209,000 $143 48

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 · 2.18% rent growth · sell at horizon

5-year hold
IRR
-17.0%
Equity multiple
0.40×
Total profit
$-33,409
Equity at exit
$29,821
10-year hold
IRR
-10.5%
Equity multiple
0.39×
Total profit
$-34,411
Equity at exit
$17,292

Cash invested: $56,000 (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 30034

Home prices YoY
-27.4%
Rents YoY
2.2%
Active inventory
353
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,930 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$385 /mo · $4,623/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$7

Break-even live

Break-even rent $1,921
Max offer price $200,000
Occupancy floor 95%

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
$50,000
Closing costs
$6,000
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
3868 Leyland Dr Decatur, GA 3.0 2.5 1312 $1,923 $1.47 43d 1 0.04mi
3830 Riverside Pkwy Decatur, GA 3.0 2.5 1286 $1,860 $1.45 1d 1 0.08mi
4023 Riverside Pkwy Decatur, GA 4.0 3.0 1870 $2,090 $1.12 43d 1 0.11mi
3828 Landgraf Cv Decatur, GA 3.0 2.0 1548 $2,073 $1.34 5d 1 0.13mi
3848 Laurenhill Ln Decatur, GA 3.0 2.5 1834 $1,900 $1.04 5d 1 0.19mi
3833 Conley Downs Dr Decatur, GA 3.0 1.5 1248 $1,743 $1.40 5d 1 0.30mi
3328 River Run Trl Decatur, GA 3.0 2.0 1665 $1,981 $1.19 1d 1 0.31mi
2945 Woody Ct Decatur, GA 3.0 2.5 1488 $1,850 $1.24 24d 1 0.44mi
3644 Gray Birch Dr Decatur, GA 3.0 2.0 1860 $2,000 $1.08 20d 1 0.50mi
3716 Cress Way Dr Decatur, GA 4.0 2.5 1669 $2,185 $1.31 5d 1 0.57mi
3075 Oakvale Hts Decatur, GA 3.0 2.5 1810 $2,120 $1.17 12d 1 0.72mi
3763 Soapstone Rd Decatur, GA 3.0 3.0 1400 $1,700 $1.21 24d 1 0.84mi
3516 Kingswood Run Unit 1 Decatur, GA 2.0 2.0 988 $1,500 $1.52 24d 1 0.86mi
3575 Oakvale Rd Decatur, GA 3.0–4.0 2.0 1374 $1,095 $0.80 15d 4 0.86mi
3189 Kingswood Gln Decatur, GA 2.0 2.5 1152 $2,100 $1.82 43d 1 0.87mi
3914 Waldrop Ln Decatur, GA 3.0 3.0 1560 $1,697 $1.09 4d 1 0.89mi
3525 Waldrop Trl Decatur, GA 3.0 2.5 1560 $1,695 $1.09 22d 1 0.89mi
3906 Waldrop Ln Decatur, GA 3.0 2.5 1560 $1,700 $1.09 43d 1 0.89mi
3516 Waldrop Trl Decatur, GA 3.0 2.5 1560 $1,800 $1.15 43d 1 0.91mi
3169 Kingswood Gln Decatur, GA 3.0 2.5 1560 $1,575 $1.01 43d 1 0.92mi
3489 Waldrop Trl Decatur, GA 3.0 2.5 1400 $1,400 $1.00 43d 1 0.92mi
3574 Saratoga Cir Decatur, GA 3.0 2.5 1500 $2,103 $1.40 22d 1 0.94mi
6303 Waldrop Pl Decatur, GA 3.0 2.0 1292 $1,900 $1.47 43d 1 0.94mi
3474 Waldrop Trl Decatur, GA 3.0 2.5 1412 $800 $0.57 43d 1 0.94mi
6201 Waldrop Pl Decatur, GA 3.0 2.0 1300 $1,350 $1.04 18d 1 0.95mi
3733 Waldrop Hills Dr Decatur, GA 3.0 2.5 1646 $2,023 $1.23 43d 1 0.96mi
3821 River Rd Ellenwood, GA 3.0 2.0 1455 $2,195 $1.51 43d 1 0.97mi
3575 Oakvale Rd #402 Decatur, GA 3.0 2.0 1420 $1,623 $1.14 1d 1 0.97mi
11101 Waldrop Pl Decatur, GA 3.0 2.0 1293 $1,550 $1.20 43d 1 0.99mi
3804 Waldrop Ln Decatur, GA 3.0 2.5 1412 $1,850 $1.31 24d 1 1.03mi
3101 Waldrop Pl Decatur, GA 3.0 2.0 1290 $1,395 $1.08 43d 1 1.03mi
3554 Waldrop Rd Decatur, GA 3.0 2.5 1646 $2,135 $1.30 3d 1 1.03mi
3798 Waldrop Ln Decatur, GA 3.0 2.5 1412 $1,680 $1.19 20d 1 1.04mi
3754 Waldrop Ln Decatur, GA 3.0 2.5 1560 $1,625 $1.04 43d 1 1.05mi
17301 Waldrop Cv Decatur, GA 3.0 2.0 1292 $1,550 $1.20 43d 1 1.06mi
17301 Waldrop Cv Decatur, GA 3.0 2.0 1292 $1,550 $1.20 18d 1 1.06mi
4210 Waldrop Hills Ter Decatur, GA 3.0 2.5 1200 $1,666 $1.39 43d 1 1.06mi
3364 Waldrop Trl Decatur, GA 3.0 3.0 1200 $1,800 $1.50 43d 1 1.09mi
3342 Crestview Ct Ellenwood, GA 3.0 2.0 1290 $1,601 $1.24 5d 1 1.13mi
3335 Crestview Ct Ellenwood, GA 3.0 2.5 1492 $1,650 $1.11 24d 1 1.15mi

Listing history 41 events

  1. 2026-05-09
    status Back On Market 909-char remark
    Show marketing remark (847 chars)

    This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  2. 2026-05-09
    status Active 847-char remark
    Show marketing remark (847 chars)

    This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  3. 2026-04-08
    status Pending 847-char remark
    Show marketing remark (909 chars)

    Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  4. 2026-04-08
    status Under Contract 909-char remark
    Show marketing remark (909 chars)

    Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  5. 2026-04-07
    status Active 847-char remark
    Show marketing remark (847 chars)

    This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  6. 2026-04-01
    status Back On Market 909-char remark
    Show marketing remark (909 chars)

    Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  7. 2026-03-27
    status Pending 847-char remark
    Show marketing remark (909 chars)

    Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  8. 2026-03-27
    status Under Contract 909-char remark
    Show marketing remark (909 chars)

    Buyer backed out due to personal reasons. Back on the Market! This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  9. 2026-03-01
    listed $200,000 New 909-char remark
    Show marketing remark (847 chars)

    This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  10. 2026-03-01
    listed $200,000 Active 847-char remark
    Show marketing remark (847 chars)

    This home is eligible for 100% Financing! Welcome to this well-maintained, one-owner 3 bedroom, 2.5 bath home offering comfort, convenience, and low-maintenance living. With 1,286 sq. ft. of thoughtfully designed space, this two-story beauty features a brick front, fresh interior paint, and a one-car garage for added storage or parking. The main level offers easy care with tile flooring, while the upper level provides cozy carpet throughout the bedrooms. Each space has been lovingly cared for, making this home move-in ready for its next owner. The yard provides enough outdoor space to enjoy without the hassle of excessive upkeep. The location is ideal with quick access to the interstate, schools, shopping, dining, and everyday conveniences. This home is perfect for first-time buyers, downsizing, or investment. Schedule your tour today!

  11. 2026-02-28
    historical
  12. 2026-02-28
    historical
  13. 2026-02-27
    status Active
  14. 2026-02-27
    status Back On Market
  15. 2026-02-18
    status Under Contract
  16. 2026-02-18
    status Pending
  17. 2026-02-17
    status Active
  18. 2026-02-17
    status Back On Market
  19. 2026-02-13
    status Pending
  20. 2026-02-12
    status Under Contract
  21. 2026-01-29
    price $200,000
  22. 2026-01-29
    price $200,000
  23. 2025-12-19
    price $220,000
  24. 2025-12-19
    price $220,000
  25. 2025-11-26
    price $235,000
  26. 2025-11-26
    price $235,000
  27. 2025-11-06
    listed $245,000 New
  28. 2025-11-06
    listed $245,000 Active
  29. 2025-07-15
    historical
  30. 2025-07-15
    historical
  31. 2025-06-05
    listed $257,000 Active
  32. 2025-06-05
    listed $257,000 New
  33. 2025-06-04
    historical
  34. 2025-06-04
    historical
  35. 2025-04-04
    price $259,000
  36. 2025-04-04
    price $259,000
  37. 2025-02-27
    price $269,000
  38. 2025-02-27
    price $269,000
  39. 2025-02-03
    listed $280,000 New
  40. 2025-02-03
    listed $280,000 Active
  41. 2022-11-22
    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
$4,623 · $385/mo
Projected year-2 tax
$4,623 · $385/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 6/10 Major 7 d/yr ≥105°F today · 19 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
$23,160
− Mortgage interest
−$11,203
− Property taxes
−$4,623
− Insurance
−$1,000
− Repairs & maintenance
−$1,853
− Management
−$1,853
− Depreciation
−$5,818
Taxable loss
−$3,189
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$765
After-tax cash flow
$853/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 — Panthersville

Score
66/100
State rank
#180
US rank
#11244

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dekalb County · 782,738 people
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
41,847
Household income
$63,517
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1659.0

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
Predominantly Black (90%)
Race & ethnicity
Black 90% White 4% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Hispanic 1% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
93% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -78.92%
Current HPI
209.5638
Rent YoY
▲ 2.18%
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

-28.6% since first listed
41 events — show timeline
  • 2026-05-09 Relisted GAMLS
  • 2026-05-09 Relisted FMLS
  • 2026-04-08 Pending FMLS
  • 2026-04-08 Pending GAMLS
  • 2026-04-07 Relisted FMLS
  • 2026-04-01 Relisted GAMLS
  • 2026-03-27 Pending FMLS
  • 2026-03-27 Pending GAMLS
  • 2026-03-01 Listed $200,000 FMLS
  • 2026-03-01 Listed $200,000 GAMLS
  • 2026-02-28 Listing Removed FMLS
  • 2026-02-28 Listing Removed GAMLS
  • 2026-02-27 Relisted FMLS
  • 2026-02-27 Relisted GAMLS
  • 2026-02-18 Pending GAMLS
  • 2026-02-18 Pending FMLS
  • 2026-02-17 Relisted FMLS
  • 2026-02-17 Relisted GAMLS
  • 2026-02-13 Pending FMLS
  • 2026-02-12 Pending GAMLS
  • 2026-01-29 Price Changed $200,000 FMLS
  • 2026-01-29 Price Changed $200,000 GAMLS
  • 2025-12-19 Price Changed $220,000 FMLS
  • 2025-12-19 Price Changed $220,000 GAMLS
  • 2025-11-26 Price Changed $235,000 FMLS
  • 2025-11-26 Price Changed $235,000 GAMLS
  • 2025-11-06 Listed $245,000 FMLS
  • 2025-11-06 Listed $245,000 GAMLS
  • 2025-07-15 Listing Removed GAMLS
  • 2025-07-15 Listing Removed FMLS
  • 2025-06-05 Listed $257,000 GAMLS
  • 2025-06-05 Listed $257,000 FMLS
  • 2025-06-04 Listing Removed FMLS
  • 2025-06-04 Listing Removed GAMLS
  • 2025-04-04 Price Changed $259,000 GAMLS
  • 2025-04-04 Price Changed $259,000 FMLS
  • 2025-02-27 Price Changed $269,000 GAMLS
  • 2025-02-27 Price Changed $269,000 FMLS
  • 2025-02-03 Listed $280,000 FMLS
  • 2025-02-03 Listed $280,000 GAMLS
  • 2022-11-22 Rental Removed FMLS

Property tax history

+4.2%/yr

Latest (2025): $4,623 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…