CashFlowRE
Sign in Sign up
564 Dasheill Ln
D Composite 40.62
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.4/30.0
  • ARV discount +4.6/15.0
  • Schools +4.5/10.0
  • Livability +2.9/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0

$325,000

564 Dasheill Ln · Union City, GA 30349
4 bd · 2.5 ba · 2,010 sqft · SingleFamily public records · 19 Days on market
Built 2017 4,530 sqft lot Est $306k · 6% over $30/mo HOA · 1% of rent

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

Listing remarks MLS

Schedule your availability and Exclusive Buyer Incentives on This Home. Receive Up to $7,000 towards buyers Closing Costs w/Preferred Lender + $0 Down Options - Call Now Before It's Gone! Welcome to this incredible opportunity in the rapidly growing South Fulton area! Located just minutes from Camp Creek Marketplace and Hartsfield-Jackson Airport, this home offers the perfect blend of convenience, lifestyle, and long-term value. This is more than just a home - it's a smart move. Welcome to 564 Dasheill Lane in Atlanta, Georgia - a beautifully maintained home located in the rapidly growing South Fulton area, offering the perfect blend of space, comfort, and long-term value. Designed with both functionality and lifestyle in mind, this spacious home features 4 bedrooms, 2.5 bathrooms, and a thoughtfully designed layout ideal for everyday living and entertaining. The main level welcomes you with a bright and open feel, featuring a formal dining area perfect for hosting family gatherings and special occasions. The kitchen is well-appointed with rich cabinetry, granite countertops, stainless steel appliances, and a breakfast bar, along with a separate breakfast area for casual dining. The inviting family room is filled with natural light and centered around a cozy fireplace - creating the perfect space to relax or entertain guests. Step outside to your private, fenced-in backyard, ideal for grilling, entertaining, or simply enjoying quiet evenings at home. Upstairs, the oversized primary suite offers a true retreat with trey ceilings and a spacious layout, along with an en-suite bathroom featuring a garden tub, separate shower, dual vanities, and a large walk-in closet. Additional bedrooms provide ample space for family, guests, or even a home office. Take advantage of exclusive buyer programs: $0 Down Payment Assistance* Stackable $7,500 Grant (NON-repayable)* 1-Year FREE Rate Buydown* 3% Down Conventional Loan with NO Mortgage Insurance* That means LOW cash to close + LOWER monthly payments. Enjoy easy access to shopping, dining, and entertainment at Camp Creek Marketplace, plus quick access to major highways and the airport - making commuting and travel effortless. Whether you're a first-time buyer or investor, this location positions you for future growth, rental potential, and long-term appreciation. Call me directly TODAY to schedule your private tour before this opportunity is gone. Conditions Apply*

Key facts

  • 4,530 sq ft lot
  • 2 garage spots
  • Built 2017

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 4-bed/2.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-293 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $273k (15.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $249k (23.5% below list).
  • Recommended offer: $249k (23.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lee Elementary School (math 32% / reading 42%, grade F, #485 of 1,228 statewide, top 41%, 481 students, 100% FRL); Camp Creek Middle School (math 17% / reading 32%, grade F, #301 of 470 statewide, top 66%, 644 students, 100% FRL); Westlake High School (math 27% / reading 5%, grade F, #287 of 424 statewide, top 68%, 2,461 students, 43% FRL) — zoned schools average 81% FRL vs 41% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 51% district-wide (-25 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents flat; 655 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $35k of equity ($2k loan paydown + $32k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago 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: 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 $248,716 (23.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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. 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.
  8. 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.
  9. 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
0.77%
Cap rate
5.21%
Cash-on-cash
-3.86%
DSCR
0.83
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$305,520
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
564 Dasheill Ln 0.00mi 4/2.5 2,010 (0%) 1mo $330,000 $164 99
517 Dasheill Ln 0.11mi 4/2.5 2,050 (+2%) 10mo $299,900 $146 83
5113 Rapahoe Trl 0.18mi 3/2.5 (-1) 1,990 (-1%) 4mo $300,000 $151 82
5056 Rapahoe Trl 0.13mi 3/3.0 (-1) 2,010 (0%) 8mo $306,000 $152 80
529 Dasheill Ln 0.09mi 3/2.5 (-1) 1,970 (-2%) 10mo $325,000 $165 79
5025 Rapahoe Trl 0.05mi 3/2.5 (-1) 2,027 (+1%) 20mo $335,000 $165 75
593 Dasheill Ln 0.05mi 3/2.5 (-1) 1,970 (-2%) 20mo $315,000 $160 72
4985 Rapahoe Trl 0.08mi 3/2.5 (-1) 1,950 (-3%) 19mo $330,000 $169 70
4947 Rapahoe Trl 0.17mi 5/3.0 (+1) 2,306 (+15%) 3mo $320,000 $139 58
4953 Antelope Cv 0.72mi 4/2.5 1,870 (-7%) 3mo $246,900 $132 53
5265 Forest Downs Cir 0.66mi 4/2.5 2,114 (+5%) 14mo $257,000 $122 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.95% rent growth · sell at horizon

5-year hold
IRR
20.9%
Equity multiple
2.69×
Total profit
$153,389
Equity at exit
$292,786
10-year hold
IRR
18.6%
Equity multiple
6.02×
Total profit
$457,074
Equity at exit
$631,404

Cash invested: $91,000 (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 30349

Home prices YoY
4.6%
Rents YoY
0.9%
Active inventory
655
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$2,487 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$388 /mo · $4,652/yr
Insurance
$135
HOA
$30
Vacancy / Maint / Mgmt
$522
Net cashflow
$-293

Break-even live

Break-even rent $2,857
Max offer price $273,322
Occupancy floor

Sensitivity live

Price -10% $-109 -5% $-201 +0% $-293 +5% $-385 +10% $-477
Rent -10% $-489 -5% $-391 +0% $-293 +5% $-194 +10% $-96
Rate -1.0pp $-129 -0.5pp $-210 base $-293 +0.5pp $-377 +1.0pp $-462

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
$81,250
Closing costs
$9,750
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 Dasheill Ln Atlanta, GA 4.0 2.5 2045 $2,410 $1.18 45d 1 0.10mi
5163 Rapahoe Trl Atlanta, GA 4.0 2.5 2060 $2,525 $1.23 0d 1 0.10mi
4980 Stonewall Tell Rd Atlanta, GA 3.0 2.0 1573 $3,612 $2.30 26d 1 0.18mi
5259 Cantbury Way Atlanta, GA 4.0 2.5 2578 $2,445 $0.95 24d 1 0.20mi
4813 Brookwood Pl Atlanta, GA 3.0 2.5 1624 $2,075 $1.28 45d 1 0.39mi
5131 Forest Downs Ln Atlanta, GA 4.0 2.0 2112 $1,580 $0.75 5d 1 0.50mi
479 Thistle Cv Atlanta, GA 3.0 2.0 1694 $1,785 $1.05 45d 1 0.66mi
5051 Larkspur Ln Atlanta, GA 3.0 2.0 1403 $1,885 $1.34 7d 1 0.77mi
3416 Stonewall Ct Atlanta, GA 3.0 2.5 1690 $2,450 $1.45 26d 1 0.89mi
4812 Station Ln Atlanta, GA 3.0 2.5 1695 $2,100 $1.24 3d 1 0.93mi
5573 Rock Lake Dr Atlanta, GA 4.0 2.5 2690 $2,350 $0.87 26d 1 1.01mi
4595 Blazing Trl Atlanta, GA 4.0 2.5 2248 $2,650 $1.18 45d 1 1.05mi
5480 Sierra Trl Atlanta, GA 3.0 2.5 1400 $1,845 $1.32 45d 1 1.08mi
538 Jadetree Ln Atlanta, GA 5.0 3.0 2576 $2,900 $1.13 3d 1 1.44mi

HOA detail

Monthly dues
$30 · $360/yr

Listing history 45 events

  1. 2026-04-14
    status Under Contract 2461-char remark
    Show marketing remark (2461 chars)

    Schedule your availability and Exclusive Buyer Incentives on This Home. Receive Up to $7,000 towards buyers Closing Costs w/Preferred Lender + $0 Down Options - Call Now Before It's Gone! Welcome to this incredible opportunity in the rapidly growing South Fulton area! Located just minutes from Camp Creek Marketplace and Hartsfield-Jackson Airport, this home offers the perfect blend of convenience, lifestyle, and long-term value. This is more than just a home - it's a smart move. Welcome to 564 Dasheill Lane in Atlanta, Georgia - a beautifully maintained home located in the rapidly growing South Fulton area, offering the perfect blend of space, comfort, and long-term value. Designed with both functionality and lifestyle in mind, this spacious home features 4 bedrooms, 2.5 bathrooms, and a thoughtfully designed layout ideal for everyday living and entertaining. The main level welcomes you with a bright and open feel, featuring a formal dining area perfect for hosting family gatherings and special occasions. The kitchen is well-appointed with rich cabinetry, granite countertops, stainless steel appliances, and a breakfast bar, along with a separate breakfast area for casual dining. The inviting family room is filled with natural light and centered around a cozy fireplace - creating the perfect space to relax or entertain guests. Step outside to your private, fenced-in backyard, ideal for grilling, entertaining, or simply enjoying quiet evenings at home. Upstairs, the oversized primary suite offers a true retreat with trey ceilings and a spacious layout, along with an en-suite bathroom featuring a garden tub, separate shower, dual vanities, and a large walk-in closet. Additional bedrooms provide ample space for family, guests, or even a home office. Take advantage of exclusive buyer programs: $0 Down Payment Assistance* Stackable $7,500 Grant (NON-repayable)* 1-Year FREE Rate Buydown* 3% Down Conventional Loan with NO Mortgage Insurance* That means LOW cash to close + LOWER monthly payments. Enjoy easy access to shopping, dining, and entertainment at Camp Creek Marketplace, plus quick access to major highways and the airport - making commuting and travel effortless. Whether you're a first-time buyer or investor, this location positions you for future growth, rental potential, and long-term appreciation. Call me directly TODAY to schedule your private tour before this opportunity is gone. Conditions Apply*

  2. 2026-04-14
    status Pending
    Show marketing remark (2461 chars)

    Schedule your availability and Exclusive Buyer Incentives on This Home. Receive Up to $7,000 towards buyers Closing Costs w/Preferred Lender + $0 Down Options - Call Now Before It's Gone! Welcome to this incredible opportunity in the rapidly growing South Fulton area! Located just minutes from Camp Creek Marketplace and Hartsfield-Jackson Airport, this home offers the perfect blend of convenience, lifestyle, and long-term value. This is more than just a home - it's a smart move. Welcome to 564 Dasheill Lane in Atlanta, Georgia - a beautifully maintained home located in the rapidly growing South Fulton area, offering the perfect blend of space, comfort, and long-term value. Designed with both functionality and lifestyle in mind, this spacious home features 4 bedrooms, 2.5 bathrooms, and a thoughtfully designed layout ideal for everyday living and entertaining. The main level welcomes you with a bright and open feel, featuring a formal dining area perfect for hosting family gatherings and special occasions. The kitchen is well-appointed with rich cabinetry, granite countertops, stainless steel appliances, and a breakfast bar, along with a separate breakfast area for casual dining. The inviting family room is filled with natural light and centered around a cozy fireplace - creating the perfect space to relax or entertain guests. Step outside to your private, fenced-in backyard, ideal for grilling, entertaining, or simply enjoying quiet evenings at home. Upstairs, the oversized primary suite offers a true retreat with trey ceilings and a spacious layout, along with an en-suite bathroom featuring a garden tub, separate shower, dual vanities, and a large walk-in closet. Additional bedrooms provide ample space for family, guests, or even a home office. Take advantage of exclusive buyer programs: $0 Down Payment Assistance* Stackable $7,500 Grant (NON-repayable)* 1-Year FREE Rate Buydown* 3% Down Conventional Loan with NO Mortgage Insurance* That means LOW cash to close + LOWER monthly payments. Enjoy easy access to shopping, dining, and entertainment at Camp Creek Marketplace, plus quick access to major highways and the airport - making commuting and travel effortless. Whether you're a first-time buyer or investor, this location positions you for future growth, rental potential, and long-term appreciation. Call me directly TODAY to schedule your private tour before this opportunity is gone. Conditions Apply*

  3. 2026-03-27
    listed $325,000 New 2461-char remark
    Show marketing remark (2461 chars)

    Schedule your availability and Exclusive Buyer Incentives on This Home. Receive Up to $7,000 towards buyers Closing Costs w/Preferred Lender + $0 Down Options - Call Now Before It's Gone! Welcome to this incredible opportunity in the rapidly growing South Fulton area! Located just minutes from Camp Creek Marketplace and Hartsfield-Jackson Airport, this home offers the perfect blend of convenience, lifestyle, and long-term value. This is more than just a home - it's a smart move. Welcome to 564 Dasheill Lane in Atlanta, Georgia - a beautifully maintained home located in the rapidly growing South Fulton area, offering the perfect blend of space, comfort, and long-term value. Designed with both functionality and lifestyle in mind, this spacious home features 4 bedrooms, 2.5 bathrooms, and a thoughtfully designed layout ideal for everyday living and entertaining. The main level welcomes you with a bright and open feel, featuring a formal dining area perfect for hosting family gatherings and special occasions. The kitchen is well-appointed with rich cabinetry, granite countertops, stainless steel appliances, and a breakfast bar, along with a separate breakfast area for casual dining. The inviting family room is filled with natural light and centered around a cozy fireplace - creating the perfect space to relax or entertain guests. Step outside to your private, fenced-in backyard, ideal for grilling, entertaining, or simply enjoying quiet evenings at home. Upstairs, the oversized primary suite offers a true retreat with trey ceilings and a spacious layout, along with an en-suite bathroom featuring a garden tub, separate shower, dual vanities, and a large walk-in closet. Additional bedrooms provide ample space for family, guests, or even a home office. Take advantage of exclusive buyer programs: $0 Down Payment Assistance* Stackable $7,500 Grant (NON-repayable)* 1-Year FREE Rate Buydown* 3% Down Conventional Loan with NO Mortgage Insurance* That means LOW cash to close + LOWER monthly payments. Enjoy easy access to shopping, dining, and entertainment at Camp Creek Marketplace, plus quick access to major highways and the airport - making commuting and travel effortless. Whether you're a first-time buyer or investor, this location positions you for future growth, rental potential, and long-term appreciation. Call me directly TODAY to schedule your private tour before this opportunity is gone. Conditions Apply*

  4. 2026-03-26
    listed $325,000 Active
  5. 2023-02-03
    soldstatus $344,900 Closed 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  6. 2023-02-03
    soldstatus $344,900 Sold
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  7. 2023-02-03
    soldstatus $344,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  8. 2023-01-03
    status Under Contract
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  9. 2023-01-03
    status Pending 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  10. 2022-12-07
    price $344,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  11. 2022-12-07
    price $344,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  12. 2022-11-10
    price $354,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  13. 2022-11-10
    price $354,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  14. 2022-10-27
    price $364,500
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  15. 2022-10-27
    price $364,500 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  16. 2022-10-13
    price $364,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  17. 2022-10-13
    price $364,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  18. 2022-10-04
    price $374,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  19. 2022-10-04
    price $374,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  20. 2022-09-15
    price $385,000
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  21. 2022-09-15
    price $385,000 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  22. 2022-09-15
    price $285,000 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  23. 2022-08-19
    price $389,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  24. 2022-08-19
    price $389,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  25. 2022-07-29
    price $399,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  26. 2022-07-29
    price $399,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  27. 2022-07-23
    price $424,900
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  28. 2022-07-23
    price $424,900 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  29. 2022-06-29
    listed $434,900 Active 418-char remark
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  30. 2022-06-29
    listed $434,900 New
    Show marketing remark (418 chars)

    Lovely 4 bedroom 2.5 bathroom home! This home has been refreshed with new carpet and interior paint. The kitchen features Granite counters and stainless-steel dishwasher, range, and microwave. The primary suite has a walk-in closet with built in shelves and en suite bathroom with dual sinks and separate tub and shower. Spacious living room with built in fireplace. Attached 2 car garage. Hurry and get your offer in!

  31. 2022-06-17
    soldstatus $417,500
  32. 2018-03-29
    soldstatus $193,422 Sold
  33. 2018-03-29
    soldstatus $193,422 Sold
  34. 2018-01-22
    status Under Contract
  35. 2018-01-22
    status Pending
  36. 2017-12-20
    price $193,132
  37. 2017-12-19
    price $193,132
  38. 2017-12-07
    price $192,132
  39. 2017-12-06
    price $192,132
  40. 2017-11-14
    price $191,132
  41. 2017-11-13
    price $191,132
  42. 2017-11-13
    status New
  43. 2017-11-10
    historical
  44. 2017-11-02
    listed $190,132 New
  45. 2017-11-02
    listed $190,132 Active

ⓘ 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
$4,652 · $388/mo
Projected year-2 tax
$4,652 · $388/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 ≥104°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$29,846
− Mortgage interest
−$18,205
− Property taxes
−$4,652
− Insurance
−$1,625
− Repairs & maintenance
−$2,388
− Management
−$2,388
− HOA
−$360
− Depreciation
−$9,455
Taxable loss
−$9,226
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,214
After-tax cash flow
$-1,296/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
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — Union City

Score
58/100
State rank
#443
US rank
#21281

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, GA
County
Fulton County · 1,094,430 people
City population
25,130
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
79,872
Household income
$67,023
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
4258.0

Population outlook (Fulton County) Hauer SSP2

Today (2025)
1,203,707 people
By 2030
1,299,706 · +8.0%
By 2040
1,488,256 · +23.6%
By 2050
1,664,580 · +38.3%
By 2075
2,036,072 · +69.2%
By 2100
2,222,402 · +84.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (89%)
Race & ethnicity
Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
Foreign-born
9% · Canada
Languages at home
88% English-only · Spanish 6% French/Haitian/Cajun 1%

Political lean MEDSL · Fulton

2024 margin
Solid D (+44.9) · D 71.9% · R 27.0% · Other 1.1%
2008→2024 swing
+9.8pp toward D · 2008: 35.0pp · 2024: 44.9pp
All cycles
2024: D+44.9 2020: D+46.4 2016: D+42.1 2012: D+29.6 2008: D+35.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.01%
Current HPI
407.99
Rent YoY
▲ 0.95%
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

+70.9% since first listed
45 events — show timeline
  • 2026-04-14 Pending GAMLS
  • 2026-04-14 Pending FMLS
  • 2026-03-27 Listed $325,000 GAMLS
  • 2026-03-26 Listed $325,000 FMLS
  • 2023-02-03 Sold (Public Records) $344,900 Public Records
  • 2023-02-03 Sold (MLS) $344,900 GAMLS
  • 2023-02-03 Sold (MLS) $344,900 FMLS
  • 2023-01-03 Pending GAMLS
  • 2023-01-03 Pending FMLS
  • 2022-12-07 Price Changed $344,900 FMLS
  • 2022-12-07 Price Changed $344,900 GAMLS
  • 2022-11-10 Price Changed $354,900 FMLS
  • 2022-11-10 Price Changed $354,900 GAMLS
  • 2022-10-27 Price Changed $364,500 GAMLS
  • 2022-10-27 Price Changed $364,500 FMLS
  • 2022-10-13 Price Changed $364,900 FMLS
  • 2022-10-13 Price Changed $364,900 GAMLS
  • 2022-10-04 Price Changed $374,900 FMLS
  • 2022-10-04 Price Changed $374,900 GAMLS
  • 2022-09-15 Price Changed $385,000 GAMLS
  • 2022-09-15 Price Changed $385,000 FMLS
  • 2022-09-15 Price Changed $285,000 FMLS
  • 2022-08-19 Price Changed $389,900 GAMLS
  • 2022-08-19 Price Changed $389,900 FMLS
  • 2022-07-29 Price Changed $399,900 GAMLS
  • 2022-07-29 Price Changed $399,900 FMLS
  • 2022-07-23 Price Changed $424,900 GAMLS
  • 2022-07-23 Price Changed $424,900 FMLS
  • 2022-06-29 Listed $434,900 GAMLS
  • 2022-06-29 Listed $434,900 FMLS
  • 2022-06-17 Sold (Public Records) $417,500 Public Records
  • 2018-03-29 Sold (MLS) $193,422 GAMLS
  • 2018-03-29 Sold (MLS) $193,422 FMLS
  • 2018-01-22 Pending GAMLS
  • 2018-01-22 Pending FMLS
  • 2017-12-20 Price Changed $193,132 GAMLS
  • 2017-12-19 Price Changed $193,132 FMLS
  • 2017-12-07 Price Changed $192,132 GAMLS
  • 2017-12-06 Price Changed $192,132 FMLS
  • 2017-11-14 Price Changed $191,132 GAMLS
  • 2017-11-13 Price Changed $191,132 FMLS
  • 2017-11-13 Relisted GAMLS
  • 2017-11-10 Listing Removed GAMLS
  • 2017-11-02 Listed $190,132 GAMLS
  • 2017-11-02 Listed $190,132 FMLS

Property tax history

+13.2%/yr

Latest (2025): $4,652 · +40.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…