3510 Roswell Rd NW Unit E2 · Atlanta, 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 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 21.0%
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 C- 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 +10.6/30.0
- 1% rule +5.7/10.0
- Schools +4.7/10.0
- Livability +4.2/5.0
- Condition / age +4.0/5.0
- Rent growth +3.7/5.0
- DSCR +3.1/10.0
- Appreciation +0.0/10.0
$195,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
INCREDIBLE VALUE! FANTASTIC BUCKHEAD LOCATION FOR UNDER $200K! LOCATION, LOCATION, LOCATION! Prime Buckhead location, convenient to shops, dining, transportation, and more, yet still tucked away in a well kept and quiet community. This NEWLY, RENOVATED TOP FLOOR 2 bedroom, 2 bathroom condo in Wellington Buckhead offers SPACIOUS, OPEN CONCEPT living. Brand new LVP THROUGHOUT THE UNIT, NO CARPET! New kitchen with brand new stylish white cabinets, beautiful quartz countertops, tiled backsplash, and stainless steel appliances! The kitchen has been expanded to offer addition countertop space and extra cabinets and opens up directly into both the dining area and living room.
Key facts
- New kitchen
- Buckhead location
- Brand new lvp
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $195k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-95 ($-1k/yr) — negative.
- To cash-flow at today's rent, offer at most $181k (7.1% below list).
- Meets the 1% rule at list price ($2k rent vs $195k).
- Recommended offer: $177k (9.0% below list) — sets the bar for market timing.
- Cap rate 5.7% vs local median 3.2% in Atlanta — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 83/100 on livability (#6 in GA, #919 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-.
- Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Willis A. Sutton Middle School (math 36% / reading 55%, grade D+, #97 of 470 statewide, top 22%, 1,548 students, 34% FRL); North Atlanta High School (math 27% / reading 17%, grade F, #213 of 424 statewide, top 51%, 2,316 students, 24% FRL) — zoned schools average 53% FRL vs 71% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
- Market conditions: Rents rising fast (+4.8%/yr); 599 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
- Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 107 days — a 9% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.07% ✓
- Cap rate
- 5.71%
- Cash-on-cash
- -2.09%
- DSCR
- 0.91
- GRM
- 7.8
CMA / ARV
- ARV (median comp)
- $275,870
- List price
- $195,000
- Delta
- -29.31%
- 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 |
|---|---|---|---|---|---|---|---|
| 325 E Paces Ferry Rd NE #703 | 0.96mi | 1/1.0 (-1) | 979 (-1%) | 2mo | $250,000 | $255 | 53 |
| 3180 NE Mathieson Dr NE #704 | 0.76mi | 1/1.0 (-1) | 1,014 (+2%) | 1mo | $311,053 | $307 | 51 |
| 3445 Stratford Rd NE #402 | 1.03mi | 1/1.0 (-1) | 972 (-2%) | 2mo | $302,000 | $311 | 51 |
| 3655 Habersham Rd Unit A320 | 0.36mi | 1/1.0 (-1) | 790 (-20%) | 1mo | $180,000 | $228 | 49 |
| 3235 Roswell Rd NE #703 | 0.61mi | 2/2.0 | 1,200 (+21%) | 1mo | $357,000 | $298 | 46 |
| 3324 Peachtree Rd NE #801 | 0.99mi | 2/2.0 | 1,223 (+24%) | 2mo | $499,000 | $408 | 38 |
| 3040 Peachtree Rd #1003 | 0.82mi | 2/2.0 | 1,233 (+24%) | 3mo | $427,500 | $347 | 38 |
| 48 Peachtree Ave NE #213 | 1.14mi | 2/1.0 | 753 (-24%) | 2mo | $200,000 | $266 | 35 |
| 2870 Pharr Court South NW #2709 | 1.14mi | 1/1.0 (-1) | 807 (-18%) | 2mo | $185,000 | $229 | 30 |
| 3334 Peachtree Rd NE #1405 | 0.84mi | 1/1.0 (-1) | 793 (-20%) | 2mo | $224,500 | $283 | 30 |
| 3040 Peachtree Rd NW #1313 | 0.82mi | 1/1.0 (-1) | 761 (-23%) | 2mo | $239,000 | $314 | 29 |
| 2870 Pharr Court South NW #2007 | 1.14mi | 1/1.0 (-1) | 807 (-18%) | 3mo | $231,000 | $286 | 29 |
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 · 4.75% rent growth · sell at horizon
- IRR
- -17.1%
- Equity multiple
- 0.38×
- Total profit
- $-33,634
- Equity at exit
- $29,075
- IRR
- -5.1%
- Equity multiple
- 0.63×
- Total profit
- $-20,037
- Equity at exit
- $16,860
Cash invested: $54,600 (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
Active competition Active MLS
- For sale now
- 8 active · 3 under contract
- Median asking
- $294,475 ($365/sqft)
- Median days on market
- 120 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -23.6% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30305
- Rents YoY
- 4.8%
- Active inventory
- 599
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $2,090 high interval (Pro) →
- Mortgage (P&I)
- −$1,023
- Tax est. 1.5%
- −$244 /mo · $2,925/yr
- Insurance
- −$81
- HOA
- −$399
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$439
- Net cashflow
- $-95
Break-even live
Sensitivity live
| Price | -10% $40 | -5% $-28 | +0% $-95 | +5% $-162 | +10% $-230 |
|---|---|---|---|---|---|
| Rent | -10% $-260 | -5% $-178 | +0% $-95 | +5% $-13 | +10% $70 |
| Rate | -1.0pp $3 | -0.5pp $-46 | base $-95 | +0.5pp $-146 | +1.0pp $-197 |
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
- $48,750
- Closing costs
- $5,850
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 3510 Roswell Rd NW Unit C3 Atlanta, GA | 2.0 | 2.0 | 990 | $1,850 | $1.87 | 50d | 1 | 0.03mi |
| 3510 Roswell Rd NW Unit TWO-E Atlanta, GA | 2.0 | 2.0 | 990 | $1,745 | $1.76 | 38d | 1 | 0.03mi |
| 3510 Roswell Rd NW Unit C3 Atlanta, GA | 2.0 | 2.0 | 990 | $1,850 | $1.87 | 29d | 1 | 0.03mi |
| 3510 Roswell Rd NW Atlanta, GA | 2.0 | 2.0 | 990 | $1,998 | $2.02 | 89d | 1 | 0.08mi |
| 3501 Roswell Rd NE Atlanta, GA | 1.0–4.0 | 1.0–2.5 | 1068 | $1,667 | $1.56 | 28d | 2 | 0.14mi |
| 3501 Roswell Rd NE Atlanta, GA | 1.0–4.0 | 1.0–2.5 | 1246 | $1,633 | $1.31 | 78d | 2 | 0.14mi |
| 3535 Roswell Rd NE Atlanta, GA | 2.0 | 2.0 | 995 | $1,698 | $1.71 | 44d | 3 | 0.16mi |
| 3535 Roswell Rd NE Atlanta, GA | 2.0 | 2.0 | 990 | $1,598 | $1.61 | 11d | 2 | 0.16mi |
| 3535 Roswell Rd NE Apt E2 Atlanta, GA | 2.0 | 2.0 | 990 | $1,900 | $1.92 | 61d | 1 | 0.17mi |
| 3645 Habersham Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1125 | $2,138 | $1.90 | 0d | 2 | 0.19mi |
| 3434 Roswell Rd NW Atlanta, GA | 2.0 | 1.0 | 1050 | $1,325 | $1.26 | 2d | 1 | 0.19mi |
| 75 Roswell Ct NE Atlanta, GA | 2.0 | 1.0 | 1020 | $1,895 | $1.86 | 94d | 1 | 0.26mi |
| 3558 Piedmont Rd NE Atlanta, GA | 3.0 | 1.0–2.0 | 1142 | $1,988 | $1.74 | 0d | 20 | 0.28mi |
| 3655 Habersham Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 981 | $2,000 | $2.04 | 32d | 2 | 0.32mi |
| 3655 Habersham Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 865 | $2,000 | $2.31 | 0d | 4 | 0.32mi |
| 3655 Habersham Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 865 | $2,000 | $2.31 | 20d | 3 | 0.32mi |
| 3707 Roswell Rd NE Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 750 | $1,857 | $2.48 | 0d | 17 | 0.44mi |
| 77 E Andrews Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 1642 | $3,449 | $2.10 | 0d | 15 | 0.46mi |
| 3315 Roswell Rd NE Atlanta, GA | 3.0 | 1.0–2.0 | 1079 | $1,963 | $1.82 | 0d | 21 | 0.47mi |
| 3300 Roswell Rd Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 1186 | $3,779 | $3.18 | 0d | 20 | 0.47mi |
| 3699 Lenox Rd NE Atlanta, GA | 3.0 | 1.0–2.0 | 969 | $2,586 | $2.67 | 0d | 18 | 0.61mi |
| 3651 Lenox Rd NE Atlanta, GA | 3.0 | 1.0–2.5 | 1272 | $3,535 | $2.78 | 0d | 28 | 0.62mi |
| 65 Irby Ave NW Atlanta, GA | 2.0 | 1.0–2.0 | 849 | $3,129 | $3.69 | 5d | 20 | 0.68mi |
| 99 W Paces Ferry Rd NW Atlanta, GA | 1.0–3.0 | 1.0–3.0 | 1355 | $7,896 | $5.83 | 0d | 33 | 0.70mi |
| 3206 Mathieson Dr NE #4 Atlanta, GA | 2.0 | 1.0 | 637 | $1,375 | $2.16 | 0d | 1 | 0.71mi |
| 3206 Mathieson Dr NE #4 Atlanta, GA | 2.0 | 1.0 | 637 | $1,245 | $1.95 | 39d | 1 | 0.71mi |
| 3206 Mathieson Dr NE #4 Atlanta, GA | 2.0 | 1.0 | 637 | $1,495 | $2.35 | 56d | 1 | 0.71mi |
| 3206 Mathieson Dr NE #4 Atlanta, GA | 2.0 | 1.0 | 637 | $1,495 | $2.35 | 71d | 1 | 0.71mi |
| 3172 Roswell Rd NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1053 | $2,750 | $2.61 | 0d | 11 | 0.72mi |
| 3150 Roswell Rd NW Atlanta, GA | 2.0 | 1.0–2.0 | 1085 | $3,516 | $3.24 | 0d | 24 | 0.77mi |
| 92 W Paces Ferry Rd NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1126 | $2,692 | $2.39 | 3d | 11 | 0.78mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0–3.0 | 1.0–3.5 | 2041 | $5,650 | $2.77 | 110d | 3 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 1144 | $3,625 | $3.17 | 10d | 3 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0–3.0 | 1.0–3.5 | 2041 | $5,600 | $2.74 | 89d | 3 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0 | 1.0–2.5 | 1154 | $3,725 | $3.23 | 72d | 2 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0 | 1.0–2.5 | 1222 | $4,100 | $3.36 | 64d | 2 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0–3.0 | 1.0–3.5 | 2041 | $5,650 | $2.77 | 103d | 3 | 0.79mi |
| 3338 Peachtree Rd NE Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 1155 | $3,625 | $3.14 | 18d | 4 | 0.79mi |
| 3336 Peachtree Rd NE Unit 710 Atlanta, GA | 1.0 | 1.0 | 936 | $2,700 | $2.88 | 100d | 1 | 0.79mi |
| 3314 Piedmont Rd Atlanta, GA | 3.0 | 1.0–3.0 | 1230 | $4,006 | $3.26 | 0d | 28 | 0.82mi |
Property features AI
Finance
- Other
- Single-unit community
- HOA & community
- Association fee $399 per monthHas homeowners association
Exterior
- Parking
- Two assigned parking spaces
- Utilities
- Public waterPublic sewerElectric service (other)Other utilities
- Home design
- One levelCondominium ownershipBrick constructionOther roof typeSlab foundation
- Construction
- Brick constructionSlab foundationUpdated/remodeled conditionOne-story design
- Exterior features
- Paved road frontageCommunity poolOther community amenities
Interior
- Kitchen
- White cabinetsEat-in kitchenStone countertopsDishwasherElectric rangeMicrowaveRefrigeratorOther kitchen features
- Bedrooms
- Two main-level bedroomsOther bedroom features
- Flooring
- Luxury vinyl flooring
- Bathrooms
- Two full bathroomsMaster bathroom with shower-only
- Heating & cooling
- Central heatingCentral air conditioning
- Interior features
- 2+ common walls (attached unit)Updated/remodeled interiorOther interior features
- Laundry & utility
- Laundry closetOther laundry features
HOA detail $399/mo · $4,788/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-23days on market $195,000 Active 107 DOM
-
2026-09-22days on market $195,000 Active 106 DOM
-
2026-09-21days on market $195,000 Active 105 DOM
-
2026-09-20days on market $195,000 Active 104 DOM
-
2026-09-19days on market $195,000 Active 103 DOM
-
2026-09-18days on market $195,000 Active 102 DOM
-
2026-09-17days on market $195,000 Active 101 DOM
-
2026-09-16days on market $195,000 Active 100 DOM
-
2026-09-15days on market $195,000 Active 99 DOM
-
2026-09-14days on market $195,000 Active 98 DOM
-
2026-09-13days on market $195,000 Active 97 DOM
-
2026-09-12days on market $195,000 Active 96 DOM
-
2026-09-11days on market $195,000 Active 95 DOM
-
2026-09-05days on market $195,000 Active 89 DOM
-
2026-09-04days on market $195,000 Active 88 DOM
-
2026-09-03days on market $195,000 Active 87 DOM
-
2026-08-31days on market $195,000 Active 84 DOM
-
2026-08-29days on market $195,000 Active 82 DOM
-
2026-08-28days on market $195,000 Active 81 DOM
-
2026-08-27days on market $195,000 Active 80 DOM
-
2026-08-25days on market $195,000 Active 78 DOM
-
2026-08-24days on market $195,000 Active 77 DOM
-
2026-08-23days on market $195,000 Active 76 DOM
-
2026-08-22days on market $195,000 Active 75 DOM
-
2026-08-21pricedays on market $195,000 Active 74 DOM
-
2026-08-20days on market $209,000 Active 73 DOM
-
2026-08-19days on market $209,000 Active 72 DOM
-
2026-08-18days on market $209,000 Active 71 DOM
-
2026-08-17days on market $209,000 Active 70 DOM
-
2026-08-16days on market $209,000 Active 69 DOM
-
2026-08-15days on market $209,000 Active 68 DOM
-
2026-08-14days on market $209,000 Active 67 DOM
-
2026-08-13days on market $209,000 Active 66 DOM
-
2026-08-12days on market $209,000 Active 65 DOM
-
2026-08-11days on market $209,000 Active 64 DOM
-
2026-08-10days on market $209,000 Active 63 DOM
-
2026-08-09days on market $209,000 Active 62 DOM
-
2026-08-08days on market $209,000 Active 61 DOM
-
2026-08-06days on market $209,000 Active 59 DOM
-
2026-08-05days on market $209,000 Active 58 DOM
-
2026-08-04days on market $209,000 Active 57 DOM
-
2026-08-03days on market $209,000 Active 56 DOM
-
2026-07-31days on market $209,000 Active 53 DOM
-
2026-07-30days on market $209,000 Active 51 DOM
-
2026-07-28days on market $209,000 Active 50 DOM
-
2026-07-26days on market $209,000 Active 48 DOM
-
2026-07-24days on market $209,000 Active 46 DOM
-
2026-07-23days on market $209,000 Active 45 DOM
-
2026-07-22days on market $209,000 Active 44 DOM
-
2026-07-21days on market $209,000 Active 43 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 4/10 Moderate 21% 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
- $25,086
- − Mortgage interest
- −$10,923
- − Property taxes
- −$2,925
- − Insurance
- −$975
- − Repairs & maintenance
- −$2,007
- − Management
- −$2,007
- − HOA
- −$4,788
- − Depreciation
- −$5,673
- Taxable loss
- −$4,212
- Est. tax savings @ 24.0%
- +$1,011
- After-tax cash flow
- $-131/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.
Condition & rehab AI · 12 photos
This newly renovated top-floor condo in Wellington Buckhead offers spacious, open-concept living with modern updates and excellent curb appeal.
Value-add opportunities
- Both Landscaping and curb appeal improvements — Enhances curb appeal and resale value. ↑
- Both Add smart home features — Improves convenience and adds modern appeal. ↑
- Both Add a smart thermostat — Saves energy and adds modern appeal. ↑
- Both Add a smart security system — Enhances safety and adds modern appeal. ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Atlanta Public Schools
- NCES district ID
- 1300120
- Math proficiency
- 28% ▼ -6.00%
- Reading proficiency
- 35% ▼ -2.00%
- Median HH income
- $48,306
- Composite
- 27.27/100
- National rank
- #7006
- State rank
- #80 of 174 in GA
Livability — Atlanta
- Score
- 83/100
- State rank
- #6
- US rank
- #919
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Atlanta, GA
- County
- Fulton County · 1,203,707 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 28,110
- Household income
- $106,907
- Rent vs Own
- Severe rent burden
- 9% of renters
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 White (72%)
- Race & ethnicity
- White 72% Black 12% Asian 7% Two or more races 6% Hispanic / Latino 6%
- Hispanic origin (detail)
- Mexican 2%
- Common ancestry
- Italian 5% Lithuanian 4% Romanian 3%
- Foreign-born
- 14% · Canada, China, South Korea
- Languages at home
- 87% English-only · Spanish 3% Chinese 2% German/W. Germanic 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
- ▼ -770.70%
- Current HPI
- 195.1185
- Rent YoY
- ▲ 4.75%
- 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
1 event — show timeline
- 2026-06-08 Listed $209,000 FMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…