CashFlowRE
Sign in Sign up
203 Sea Marsh Ct 🌊 Lakefront
D- Composite 39.68
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 +13.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$305,000

203 Sea Marsh Ct · Fayetteville, GA 30215
3 bd · 2.0 ba · 1,568 sqft · SingleFamily public records · 442 Days on market
Built 2001 0.46 ac lot $195/sqft · at area comps Est $305k · at est. $49/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Termite letter is acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Lake Behind the property. Located in a Cul de Sac. Also home has a full basement. Basement is huge come take a look for yourself.

Key facts

  • Master suite
  • Gourmet kitchen
  • Spacious foyer

Tags

SPACIOUS FOYEREXPANSIVE LIVING AREAGOURMET KITCHENMASTER SUITEEN-SUITE BATHROOMOUTDOOR OASIS

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/2.0-bath single-family listed at $305k.

Deal economics

  • At list price, monthly cash flow is $34 ($411/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 $255k (16.5% below list).
  • Recommended offer: $255k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.4% in Fayetteville — 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 71/100 on livability (#86 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, schools B+, health & safety B+; Watch: amenities F, commute F.
  • Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 306 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 865 units permitted in Clayton County in 2024 (448 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 $9k of value loss. Plan a longer hold.
  • Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 442 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $45k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $155k; list at $305k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $254,782 (16.5% below list)

Questions for the listing agent

  1. It's been on market 442 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  8. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  9. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  10. 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.
  11. 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.
  12. 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
0.84%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
10.0

CMA / ARV

ARV (median comp)
$305,041
List price
$305,000
Delta
-0.01%
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
11765 Fairway Overlook 0.50mi 3/2.0 1,616 (+3%) 8mo $269,000 $166 65
316 Players Cir 0.60mi 3/2.0 1,587 (+1%) 8mo $236,000 $149 64
88 Harbour Lake Dr 0.33mi 3/2.0 1,678 (+7%) 14mo $263,000 $157 61
11853 Fairway Overlook 0.66mi 3/2.0 1,595 (+2%) 9mo $269,900 $169 59
277 Players Cir 0.59mi 3/2.5 1,449 (-8%) 6mo $266,000 $184 53
11827 Spring Lake Way 0.19mi 4/2.5 (+1) 1,786 (+14%) 12mo $289,900 $162 51
303 County Line Rd 0.71mi 3/1.0 1,712 (+9%) 2mo $145,000 $85 46
11937 Spring Lake Way 0.38mi 4/2.5 (+1) 1,786 (+14%) 8mo $290,000 $162 46
11868 Fairway Overlook 0.71mi 3/2.0 1,485 (-5%) 16mo $309,900 $209 45
287 Players Cir 0.59mi 3/2.0 1,364 (-13%) 10mo $260,000 $191 43
11941 Fairway Overlook 0.72mi 3/2.0 1,766 (+13%) 14mo $265,000 $150 34
128 Waters Edge Way 0.49mi 4/2.5 (+1) 1,802 (+15%) 15mo $269,680 $150 33

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 · 3.22% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.45×
Total profit
$-46,717
Equity at exit
$45,476
10-year hold
IRR
-6.5%
Equity multiple
0.58×
Total profit
$-35,708
Equity at exit
$26,371

Cash invested: $85,400 (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 30215

Rents YoY
3.2%
Active inventory
306
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,548 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$203 /mo · $2,436/yr
Insurance
$127
HOA
$49
Vacancy / Maint / Mgmt
$535
Net cashflow
$34

Break-even live

Break-even rent $2,504
Max offer price $305,000
Occupancy floor 94%

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
$76,250
Closing costs
$9,150
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11945 Harbour Town Pkwy Fayetteville, GA 4.0 3.5 1844 $2,220 $1.20 1d 1 0.43mi
11993 Red Ivy Ln Fayetteville, GA 4.0 2.5 2116 $2,700 $1.28 44d 1 0.69mi
11964 Red Ivy Ln Fayetteville, GA 4.0 2.0 2128 $2,295 $1.08 12d 1 0.70mi
12012 Red Ivy Ln Fayetteville, GA 3.0 2.0 1745 $2,000 $1.15 44d 1 0.73mi
11949 Fairway Overlook Fayetteville, GA 4.0 3.0 2166 $2,450 $1.13 24d 1 0.75mi
137 Odith Rd Fayetteville, GA 3.0 2.0 1875 $2,300 $1.23 1d 1 0.93mi
12264 Crestwood Ct Fayetteville, GA 4.0 2.5 2222 $2,249 $1.01 1d 1 0.94mi
12245 Cypress Ln Fayetteville, GA 3.0 2.5 1582 $2,130 $1.35 5d 1 0.94mi
162 Olympic Dr Fayetteville, GA 4.0 2.5 2220 $2,391 $1.08 1d 1 1.39mi

HOA detail

Monthly dues
$49 · $588/yr
Likely covers
landscaping

Listing history 23 events

  1. 2026-06-18
    days on market $305,000 Active 442 DOM
  2. 2026-06-17
    days on market $305,000 Active 441 DOM
  3. 2026-06-16
    days on market $305,000 Active 440 DOM
  4. 2026-06-15
    days on market $305,000 Active 439 DOM
  5. 2026-06-13
    days on market $305,000 Active 437 DOM
  6. 2026-06-09
    days on market $305,000 Active 433 DOM
  7. 2026-06-08
    days on market $305,000 Active 432 DOM
  8. 2026-06-07
    days on market $305,000 Active 431 DOM
  9. 2026-06-04
    days on market $305,000 Active 428 DOM
  10. 2026-06-03
    days on market $305,000 Active 427 DOM
  11. 2026-06-02
    days on market $305,000 Active 426 DOM
  12. 2026-06-01
    days on market $305,000 Active 425 DOM
  13. 2026-05-31
    days on market $305,000 Active 424 DOM
  14. 2026-04-24
    price $305,000 3097-char remark
    Show marketing remark (3055 chars)

    Termite Letter acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Property Sits on a full Basement. Located on a Cul de Sac with a Lake Behind it.

  15. 2026-04-24
    price $305,000 3055-char remark
    Show marketing remark (3055 chars)

    Termite Letter acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Property Sits on a full Basement. Located on a Cul de Sac with a Lake Behind it.

  16. 2025-08-08
    price $310,000 3055-char remark
    Show marketing remark (3055 chars)

    Termite Letter acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Property Sits on a full Basement. Located on a Cul de Sac with a Lake Behind it.

  17. 2025-07-28
    price $310,000 3097-char remark
    Show marketing remark (3097 chars)

    Termite letter is acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Lake Behind the property. Located in a Cul de Sac. Also home has a full basement. Basement is huge come take a look for yourself.

  18. 2025-06-30
    price $342,499 3097-char remark
    Show marketing remark (3097 chars)

    Termite letter is acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Lake Behind the property. Located in a Cul de Sac. Also home has a full basement. Basement is huge come take a look for yourself.

  19. 2025-05-17
    price $347,499 3055-char remark
    Show marketing remark (3097 chars)

    Termite letter is acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Lake Behind the property. Located in a Cul de Sac. Also home has a full basement. Basement is huge come take a look for yourself.

  20. 2025-05-17
    price $347,499 3097-char remark
    Show marketing remark (3097 chars)

    Termite letter is acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Lake Behind the property. Located in a Cul de Sac. Also home has a full basement. Basement is huge come take a look for yourself.

  21. 2025-04-02
    listed $350,000 New 3097-char remark
    Show marketing remark (3055 chars)

    Termite Letter acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Property Sits on a full Basement. Located on a Cul de Sac with a Lake Behind it.

  22. 2025-04-02
    listed $350,000 Active 3055-char remark
    Show marketing remark (3055 chars)

    Termite Letter acquired!! Welcome to an exquisite opportunity to embrace a lifestyle of unparalleled comfort and sophistication. This elegant residence stands as a beacon of modern design coupled with timeless charm, perfectly tailored for both intimate family gatherings and grand entertaining alike. Upon entering, you are greeted by a spacious foyer that sets the tone for the rest of the home, enveloping you in an inviting ambiance that speaks to meticulous craftsmanship and attention to detail. The expansive living area, adorned with large windows that bathe the space in natural light, features ceilings that soar gracefully upward, creating an airiness that is both refreshing and uplifting. Imagine cozying up on a chilly evening by the stunning fireplace, which serves as a focal point for gatherings with family and friends. Adjacent to this space, the open-concept design flows seamlessly into the gourmet kitchen, a culinary haven equipped with the finest appliances and abundant counter space for meal preparation and casual dining. The kitchen incorporates modern aesthetics with functional design, showcasing sleek cabinetry and an inviting island that encourages conversation over culinary delights. Venture further into this splendid home, and you will discover a tranquil retreat in the form of the master suite, which boasts a generously sized layout adorned with carefully chosen finishes that evoke an air of luxury. This sanctuary of relaxation features an en-suite bathroom designed for indulgence, complete with a soaking tub and a separate shower, alongside dual vanities that harken to the elegance of a spa. Additional bedrooms offer ample space and unique charm, ideal for family members, guests, or even a dedicated home office space. Each room is sun-soaked, with large windows offering picturesque views of the meticulously landscaped grounds outside. The attention to detail extends to the common areas, where hardwood flooring complements the varying living spaces, adding warmth and character throughout. Step outside to discover an outdoor oasis, an al fresco dreamscape that beckons you to unwind amidst nature's beauty. The patio area, perfect for summertime barbecues or quiet morning coffees, invites you to experience the great outdoors right at home, while the expansive yard holds limitless possibilities for gardening, recreation, or simply soaking in the sun. In addition to these luxurious features, this magnificent property is situated near conveniences that cater to every lifestyle, offering a perfect balance of seclusion and accessibility. High-quality schools, shopping centers, and a variety of dining options are just a short distance away, enhancing the appeal of this remarkable home. Don't miss this extraordinary chance to own a piece of real estate that truly epitomizes the art of living well, where every corner expresses comfort and elegance, and every moment spent here is one to cherish. Property Sits on a full Basement. Located on a Cul de Sac with a Lake Behind it.

  23. 2002-05-17
    soldstatus $155,400

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$2,436 · $203/mo
Projected year-2 tax
$2,806 · $234/mo
Expected delta
+$370/yr (+$31/mo · 15.2%)

ⓘ 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 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,574
− Mortgage interest
−$17,085
− Property taxes
−$2,436
− Insurance
−$1,525
− Repairs & maintenance
−$2,446
− Management
−$2,446
− HOA
−$588
− Depreciation
−$8,873
Taxable loss
−$4,824
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,158
After-tax cash flow
$1,569/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
Clayton County
NCES district ID
1301230
Math proficiency
11% ▼ -13.00%
Reading proficiency
20% ▼ -9.00%
Median HH income
$42,266
Composite
13.41/100
National rank
#9527
State rank
#155 of 174 in GA

Livability — Fayetteville

Score
71/100
State rank
#86
US rank
#7167

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Fayette County · 112,821 people
City population
72,287
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
40,476
Household income
$118,436
Rent vs Own
15.4% rent · 84.6% own
Severe rent burden
415.0

Population outlook (Clayton County) Hauer SSP2

Today (2025)
310,777 people
By 2030
329,762 · +6.1%
By 2040
368,052 · +18.4%
By 2050
401,196 · +29.1%
By 2075
472,488 · +52.0%
By 2100
500,446 · +61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 57% Black 26% Two or more races 7% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Slovak 3% Italian 2% Lithuanian 2%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · Clayton

2024 margin
Solid D (+69.2) · D 84.3% · R 15.1%
2008→2024 swing
+2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
All cycles
2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.38%
Current HPI
238.3395
Rent YoY
▲ 3.22%
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

+96.3% since first listed
10 events — show timeline
  • 2026-04-24 Price Changed $305,000 GAMLS
  • 2026-04-24 Price Changed $305,000 FMLS
  • 2025-08-08 Price Changed $310,000 FMLS
  • 2025-07-28 Price Changed $310,000 GAMLS
  • 2025-06-30 Price Changed $342,499 GAMLS
  • 2025-05-17 Price Changed $347,499 FMLS
  • 2025-05-17 Price Changed $347,499 GAMLS
  • 2025-04-02 Listed $350,000 FMLS
  • 2025-04-02 Listed $350,000 GAMLS
  • 2002-05-17 Sold (Public Records) $155,400 Public Records

Property tax history

+2.7%/yr

Latest (2025): $2,436 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…