CashFlowRE
Sign in Sign up
2750 Old Ivy Ct
D Composite 42.21
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 +12.5/30.0
  • ARV discount +11.9/15.0
  • DSCR +3.7/10.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$325,000

2750 Old Ivy Ct · Buford, GA 30519
3 bd · 2.0 ba · 2,150 sqft · SingleFamily public records · 11 Days on market
Built 1988 0.76 ac lot $151/sqft · 10% below area Est $360k · 10% under

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

Listing remarks MLS

Welcome to this well maintained 3 bedroom and 2 bath split- level home sitting on a spacious and private lot surrounded by mature trees. Offering a functional layout this home is ideal for buyers looking to personalize while enjoying immediate livability. The main level area features beautiful hardwood floors and a stone fireplace that creates a warm focal point. The kitchen includes generous cabinetry and workspace, opening to a bright dining area with access to the backyard, perfect for everyday living. Downstairs, the unfinished lower level provides exceptional flexibility with a large two-car garage, workshop space, and ample storage that is ideal for hobbies or expansion for future space. Step outside to a sizable backyard with room to garden, entertain, or simply enjoy the peaceful wooded setting. A detached outbuilding adds even more functionality for storage or equipment. This property is in a well-established NO HOA community that is convenient to access shopping, dining and major roadways. Hot water heater and HVAC replaced 4 years ago.

Key facts

  • Private lot
  • Generous cabinetry
  • Spacious lot

Tags

SPLIT LEVEL HOMESPACIOUS LOTPRIVATE LOTHARDWOOD FLOORSSTONE FIREPLACEGENEROUS CABINETRY

Property features AI

Exterior

  • Parking: 2-car garage; Garage faces front
  • Utilities: Public water; Septic tank sewer; Electric service available; Natural gas available; Cable available; Phone available; Underground utilities
  • Home design: Multi/split levels; Resale property
  • Construction: Frame construction; Composition roof
  • Exterior features: Deck; Front porch; Exterior storage

Interior

  • Kitchen: Breakfast room; Stained cabinets; Laminate countertops; Dishwasher; Gas oven; Microwave; Refrigerator
  • Bedrooms: Master bedroom on the main level; Three main-level bedrooms
  • Flooring: Carpet; Hardwood
  • Bathrooms: Two full bathrooms; Master bathroom with separate tub and shower; Two bathrooms on the main level
  • Heating & cooling: Forced air heating; Natural gas heating; Central air conditioning; Ceiling fans
  • Interior features: Entrance foyer; Walk-in closets; One fireplace located in the family room; No shared/common walls; Partial, unfinished basement
  • Laundry & utility: Main-level laundry room

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 $325k.

Deal economics

  • At list price, monthly cash flow is $-45 ($-545/yr) — negative.
  • To cash-flow at today's rent, offer at most $317k (2.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $235k (27.7% below list).
  • Recommended offer: $235k (27.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 2.9% in Buford — 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 70/100 on livability (#96 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A, cost of living B+; Watch: amenities F, commute F.
  • Gwinnett County (suburban): math 39% / reading 43% proficiency, ranked #32 of 174 in GA (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Woodward Mill Elementary School (math 58% / reading 54%, grade C+, #165 of 1,228 statewide, top 14%, 1,020 students, 47% FRL); Twin Rivers Middle School (math 47% / reading 54%, grade C, #66 of 470 statewide, top 14%, 1,616 students, 46% FRL); Mountain View High School (math 22% / reading 6%, grade F, #322 of 424 statewide, top 76%, 2,303 students, 40% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: Rents soft (-1.2%/yr); 570 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 5,607 units permitted in Gwinnett County in 2024 (1,277 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 $10k of value loss. Plan a longer hold.
  • Gwinnett County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $234,907 (27.7% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.72%
Cap rate
6.13%
Cash-on-cash
-0.60%
DSCR
0.97
GRM
11.5

CMA / ARV

ARV (median comp)
$359,935
List price
$325,000
Delta
-9.71%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2750 Old Ivy Ct 0.00mi 3/2.0 2,150 (0%) 0mo $330,000 $153 100
2734 Winslow Ridge Dr 0.71mi 3/2.5 2,044 (-5%) 1mo $380,000 $186 56
2555 Ivy Stone Trl 0.48mi 4/2.5 (+1) 2,054 (-4%) 24mo $399,900 $195 44
2643 Winslow Ridge Dr 0.70mi 4/2.5 (+1) 2,044 (-5%) 13mo $385,000 $188 41
2490 Suncrest Ct 0.64mi 4/2.0 (+1) 2,267 (+5%) 19mo $355,000 $157 41
2663 Winslow Ridge Dr 0.70mi 3/2.5 1,894 (-12%) 13mo $395,000 $209 35
2625 Suncrest Dr 0.44mi 4/2.0 (+1) 2,464 (+15%) 22mo $350,000 $142 32

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-20.2%
Equity multiple
0.31×
Total profit
$-62,616
Equity at exit
$48,459
10-year hold
IRR
-20.2%
Equity multiple
0.06×
Total profit
$-85,569
Equity at exit
$28,100

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 30519

Rents YoY
-1.2%
Active inventory
570
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,349 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$61 /mo · $737/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$493
Net cashflow
$-45

Break-even live

Break-even rent $2,407
Max offer price $316,981
Occupancy floor 97%

Sensitivity live

Price -10% $139 -5% $47 +0% $-45 +5% $-137 +10% $-229
Rent -10% $-231 -5% $-138 +0% $-45 +5% $47 +10% $140
Rate -1.0pp $118 -0.5pp $37 base $-45 +0.5pp $-130 +1.0pp $-215

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1520 Laurel Crossing Pkwy Buford, GA 1.0–3.0 1.0–2.0 1151 $2,593 $2.25 0d 26 0.22mi
1525 Laurel Crossing Pkwy Buford, GA 1.0–3.0 1.0–2.0 1063 $1,907 $1.79 0d 32 0.32mi
2700 Pine Log Way Buford, GA 4.0 3.0 1818 $2,000 $1.10 45d 1 0.35mi
1925 Appaloosa Mill Cir Buford, GA 3.0 3.5 2160 $2,350 $1.09 20d 1 0.54mi
1869 Appaloosa Mill Ct Buford, GA 2.0 3.5 1596 $2,150 $1.35 45d 1 0.54mi
1400 Laurel Crossing Pkwy Buford, GA 1.0–3.0 1.0–2.0 1412 $3,121 $2.21 0d 35 0.57mi
1809 Appaloosa Ln NE Unit 3C-1 Buford, GA 3.0 2.0 1452 $2,425 $1.67 45d 1 0.58mi
1959 Appaloosa Mill Cir Buford, GA 3.0 3.5 1988 $2,300 $1.16 26d 1 0.58mi
2925 Buford Dr Buford, GA 1.0–3.0 1.0–2.0 1156 $2,799 $2.42 0d 19 0.69mi
2705 Mall of Georgia Blvd Buford, GA 1.0–3.0 1.0–2.0 1145 $2,017 $1.76 0d 14 0.69mi
2683 Winslow Ridge Dr Buford, GA 3.0 2.5 1984 $1,945 $0.98 3d 1 0.71mi
2100 Whitebluff Way Buford, GA 3.0 2.0 2882 $2,100 $0.73 6d 1 0.76mi
1356 Upshur Pl Buford, GA 4.0 2.5 1969 $2,250 $1.14 45d 1 0.79mi
1357 Upshur Pl Buford, GA 4.0 2.5 2394 $2,200 $0.92 23d 1 0.79mi
2751 Tybee Dr Buford, GA 4.0 3.0 1724 $2,250 $1.31 7d 1 0.95mi
2640 Bluffton Rd Buford, GA 4.0 3.0 1798 $2,395 $1.33 45d 1 0.95mi
2029 Manor Oak Ln Buford, GA 3.0 2.0 1955 $2,500 $1.28 45d 1 1.09mi
1165 Ballpark Ln Lawrenceville, GA 1.0–3.0 1.0–2.0 1084 $2,710 $2.50 0d 199 1.13mi
2910 Buford Dr Buford, GA 1.0–3.0 1.0–2.0 1127 $1,968 $1.75 0d 34 1.14mi
2010 Rocksram Dr Buford, GA 4.0 2.5 2648 $2,525 $0.95 19d 1 1.15mi
2520 Whistler Way NE Lawrenceville, GA 4.0 3.5 2415 $2,500 $1.04 45d 1 1.16mi
3152 Mill Springs Cir Buford, GA 3.0 3.5 1596 $2,100 $1.32 14d 1 1.19mi
1400 Mall of Georgia Blvd Buford, GA 1.0–3.0 1.0–2.0 1051 $2,095 $1.99 0d 11 1.23mi
2620 Whistler Way NE Lawrenceville, GA 4.0 3.5 2470 $2,450 $0.99 45d 1 1.23mi
3177 Mill Springs Cir Buford, GA 3.0 3.5 1634 $1,900 $1.16 45d 1 1.23mi
1110 Ballpark Ln Lawrenceville, GA 1.0–3.0 1.0–2.0 1116 $2,069 $1.85 0d 10 1.23mi
2630 Whistler Way NE Lawrenceville, GA 3.0 2.5 2500 $2,525 $1.01 6d 1 1.24mi
3110 Greyton Dr Buford, GA 3.0 3.5 1857 $2,359 $1.27 7d 1 1.25mi
2830 Beacon Bend Xing Lawrenceville, GA 3.0 3.5 2008 $2,500 $1.25 4d 1 1.27mi
2828 Beacon Bend Xing Lawrenceville, GA 3.0 3.5 2008 $2,450 $1.22 4d 1 1.27mi
2929 Sentinel Cir Lawrenceville, GA 3.0 2.5 1802 $2,225 $1.23 45d 1 1.27mi
3091 Greyton Dr Buford, GA 3.0 2.5 1987 $2,299 $1.16 7d 1 1.28mi
2821 Beacon Bend Xing Lawrenceville, GA 3.0 3.5 2000 $2,350 $1.18 45d 1 1.28mi
3082 Sentinel Cir Lawrenceville, GA 3.0 2.5 1716 $2,185 $1.27 45d 1 1.29mi
2203 Blue Monarch Dr Buford, GA 3.0 2.5 1923 $3,000 $1.56 47d 1 1.30mi
2203 Blue Monarch Dr Buford, GA 3.0 2.5 1923 $2,500 $1.30 14d 1 1.30mi
1224 Old Peachtree Rd Lawrenceville, GA 1.0–3.0 1.0–2.0 1094 $2,409 $2.20 26d 15 1.32mi
3072 Cedar Glade Ln Buford, GA 3.0 2.5 1662 $1,990 $1.20 6d 1 1.32mi
3000 Sentinel Pkwy Lawrenceville, GA 3.0 2.0 1599 $2,110 $1.32 6d 1 1.33mi
2202 Blue Monarch Dr Buford, GA 3.0 2.5 1857 $2,295 $1.24 45d 1 1.33mi

Listing history 7 events

  1. 2026-05-16
    status Pending 1068-char remark
  2. 2026-05-14
    historical Active Under Contract 1068-char remark
    Show marketing remark (1068 chars)

    Welcome to this well maintained 3 bedroom and 2 bath split- level home sitting on a spacious and private lot surrounded by mature trees. Offering a functional layout this home is ideal for buyers looking to personalize while enjoying immediate livability. The main level area features beautiful hardwood floors and a stone fireplace that creates a warm focal point. The kitchen includes generous cabinetry and workspace, opening to a bright dining area with access to the backyard, perfect for everyday living. Downstairs, the unfinished lower level provides exceptional flexibility with a large two-car garage, workshop space, and ample storage that is ideal for hobbies or expansion for future space. Step outside to a sizable backyard with room to garden, entertain, or simply enjoy the peaceful wooded setting. A detached outbuilding adds even more functionality for storage or equipment. This property is in a well-established NO HOA community that is convenient to access shopping, dining and major roadways. Hot water heater and HVAC replaced 4 years ago.

  3. 2026-05-14
    historical Active Under Contract 1068-char remark
    Show marketing remark (1068 chars)

    Welcome to this well maintained 3 bedroom and 2 bath split- level home sitting on a spacious and private lot surrounded by mature trees. Offering a functional layout this home is ideal for buyers looking to personalize while enjoying immediate livability. The main level area features beautiful hardwood floors and a stone fireplace that creates a warm focal point. The kitchen includes generous cabinetry and workspace, opening to a bright dining area with access to the backyard, perfect for everyday living. Downstairs, the unfinished lower level provides exceptional flexibility with a large two-car garage, workshop space, and ample storage that is ideal for hobbies or expansion for future space. Step outside to a sizable backyard with room to garden, entertain, or simply enjoy the peaceful wooded setting. A detached outbuilding adds even more functionality for storage or equipment. This property is in a well-established NO HOA community that is convenient to access shopping, dining and major roadways. Hot water heater and HVAC replaced 4 years ago.

  4. 2026-05-04
    listed $325,000 Active 1068-char remark
  5. 2026-05-03
    listed $325,000 New 1068-char remark
    Show marketing remark (1068 chars)

    Welcome to this well maintained 3 bedroom and 2 bath split- level home sitting on a spacious and private lot surrounded by mature trees. Offering a functional layout this home is ideal for buyers looking to personalize while enjoying immediate livability. The main level area features beautiful hardwood floors and a stone fireplace that creates a warm focal point. The kitchen includes generous cabinetry and workspace, opening to a bright dining area with access to the backyard, perfect for everyday living. Downstairs, the unfinished lower level provides exceptional flexibility with a large two-car garage, workshop space, and ample storage that is ideal for hobbies or expansion for future space. Step outside to a sizable backyard with room to garden, entertain, or simply enjoy the peaceful wooded setting. A detached outbuilding adds even more functionality for storage or equipment. This property is in a well-established NO HOA community that is convenient to access shopping, dining and major roadways. Hot water heater and HVAC replaced 4 years ago.

  6. 2000-07-14
    soldstatus $122,000
  7. 1989-02-08
    soldstatus $81,900

ⓘ 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
$737 · $61/mo
Projected year-2 tax
$2,990 · $249/mo
Expected delta
+$2,253/yr (+$188/mo · 305.8%)

ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
$28,189
− Mortgage interest
−$18,205
− Property taxes
−$737
− Insurance
−$1,625
− Repairs & maintenance
−$2,255
− Management
−$2,255
− Depreciation
−$9,455
Taxable loss
−$6,343
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,522
After-tax cash flow
$978/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
Gwinnett County
NCES district ID
1302550
Math proficiency
39% ▼ -15.00%
Reading proficiency
43% ▼ -10.00%
Median HH income
$62,416
Composite
36.5/100
National rank
#4648
State rank
#32 of 174 in GA

Livability — Buford

Score
70/100
State rank
#96
US rank
#7638

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gwinnett County · 952,346 people
City population
117,909
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
59,997
Household income
$102,553
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
1489.0

Population outlook (Gwinnett County) Hauer SSP2

Today (2025)
1,106,028 people
By 2030
1,211,414 · +9.5%
By 2040
1,422,277 · +28.6%
By 2050
1,623,204 · +46.8%
By 2075
2,105,240 · +90.3%
By 2100
2,443,321 · +120.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
White 42% Black 21% Hispanic / Latino 20% Asian 12% Two or more races 11%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2% Dominican 2%
Common ancestry
Lithuanian 2% Italian 2% Scandinavian 2%
Foreign-born
22% · Canada, South Korea, Jamaica
Languages at home
68% English-only · Spanish 16% Korean 5% Other Indo-European 4%

Political lean MEDSL · Gwinnett

2024 margin
D (+16.5) · D 57.6% · R 41.1% · Other 1.2%
2008→2024 swing
+26.8pp toward D · 2008: -10.2pp · 2024: 16.5pp
All cycles
2024: D+16.5 2020: D+18.3 2016: D+5.8 2012: R+9.4 2008: R+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.16%
Current HPI
230.4574
Rent YoY
▼ -1.23%
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

+302.9% since first listed
9 events — show timeline
  • 2026-06-09 Sold (MLS) $330,000 GAMLS
  • 2026-06-09 Sold (MLS) $330,000 FMLS
  • 2026-05-16 Pending FMLS
  • 2026-05-14 Contingent GAMLS
  • 2026-05-14 Contingent FMLS
  • 2026-05-04 Listed $325,000 FMLS
  • 2026-05-03 Listed $325,000 GAMLS
  • 2000-07-14 Sold (Public Records) $122,000 Public Records
  • 1989-02-08 Sold (Public Records) $81,900 Public Records

Property tax history

-3.4%/yr

Latest (2024): $737 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…