3116 Leyland Ct · Panthersville, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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
- 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
- IRR
- -17.0%
- Equity multiple
- 0.40×
- Total profit
- $-33,409
- Equity at exit
- $29,821
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-09status 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!
-
2026-05-09status 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!
-
2026-04-08status 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!
-
2026-04-08status 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!
-
2026-04-07status 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!
-
2026-04-01status 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!
-
2026-03-27status 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!
-
2026-03-27status 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!
-
2026-03-01$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!
-
2026-03-01$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!
-
2026-02-28historical
-
2026-02-28historical
-
2026-02-27status Active
-
2026-02-27status Back On Market
-
2026-02-18status Under Contract
-
2026-02-18status Pending
-
2026-02-17status Active
-
2026-02-17status Back On Market
-
2026-02-13status Pending
-
2026-02-12status Under Contract
-
2026-01-29price $200,000
-
2026-01-29price $200,000
-
2025-12-19price $220,000
-
2025-12-19price $220,000
-
2025-11-26price $235,000
-
2025-11-26price $235,000
-
2025-11-06$245,000 New
-
2025-11-06$245,000 Active
-
2025-07-15historical
-
2025-07-15historical
-
2025-06-05$257,000 Active
-
2025-06-05$257,000 New
-
2025-06-04historical
-
2025-06-04historical
-
2025-04-04price $259,000
-
2025-04-04price $259,000
-
2025-02-27price $269,000
-
2025-02-27price $269,000
-
2025-02-03$280,000 New
-
2025-02-03$280,000 Active
-
2022-11-22historical
ⓘ 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
- 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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
-28.6% since first listed41 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%/yrLatest (2025): $4,623 · +0.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…