1278 Lynx Ct · Bonanza, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the B- 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 +25.7/30.0
- ARV discount +15.0/15.0
- DSCR +8.6/10.0
- 1% rule +7.3/10.0
- Rent growth +3.1/5.0
- Livability +3.1/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$165,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
Key facts
- 3,789 sq ft lot
- 2 garage spots
- Built 1996
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $165k.
Deal economics
- At list price, monthly cash flow is $396 ($5k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $165k).
- Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
- Cap rate 9.2% vs local median 5.2% in Bonanza — 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 62/100 on livability (#314 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment C-, schools F, amenities 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 (+2.2%/yr); 547 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $1k of loan paydown is wiped out by about $5k 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 52 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
- 12 sale attempts since 14y ago; this cycle's ask has dropped $25k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; 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
- It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.23% ✓
- Cap rate
- 9.17%
- Cash-on-cash
- 10.28%
- DSCR
- 1.46
- GRM
- 6.8
CMA / ARV
- ARV (median comp)
- $263,117
- List price
- $165,000
- Delta
- -37.29%
- 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 |
|---|---|---|---|---|---|---|---|
| 10990 Clearwater Dr | 0.40mi | 3/2.0 | 1,700 (-2%) | 1mo | $275,000 | $162 | 77 |
| 10846 Sunfield Way | 0.23mi | 3/2.5 | 1,667 (-4%) | 12mo | $280,000 | $168 | 71 |
| 11146 Shadow Creek Ter | 0.38mi | 4/2.5 (+1) | 1,814 (+4%) | 1mo | $263,000 | $145 | 67 |
| 1335 Pebble Ridge Ln | 0.35mi | 3/2.5 | 1,588 (-8%) | 9mo | $215,000 | $135 | 60 |
| 10690 Tara Village Way | 0.57mi | 3/2.0 | 1,671 (-4%) | 12mo | $239,900 | $144 | 58 |
| 1206 Village Path | 0.58mi | 4/3.0 (+1) | 1,817 (+5%) | 1mo | $243,000 | $134 | 56 |
| 1162 Misty Meadows Xing | 0.44mi | 3/2.5 | 1,606 (-8%) | 12mo | $250,000 | $156 | 55 |
| 11013 Clearwater Dr | 0.48mi | 3/2.0 | 1,475 (-15%) | 0mo | $255,000 | $173 | 52 |
| 1135 Misty Meadows Way | 0.39mi | 4/2.5 (+1) | 1,942 (+12%) | 9mo | $220,000 | $113 | 48 |
| 11006 Clearwater Dr | 0.47mi | 3/2.0 | 1,475 (-15%) | 11mo | $235,000 | $159 | 44 |
| 1554 Cardinal Rd | 0.69mi | 4/2.5 (+1) | 1,834 (+6%) | 13mo | $265,000 | $144 | 40 |
| 1125 Misty Meadows Ln | 0.59mi | 4/3.0 (+1) | 1,946 (+12%) | 12mo | $275,000 | $141 | 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 · 2.2% rent growth · sell at horizon
- IRR
- -1.8%
- Equity multiple
- 0.93×
- Total profit
- $-3,074
- Equity at exit
- $24,602
- IRR
- 7.0%
- Equity multiple
- 1.51×
- Total profit
- $23,538
- Equity at exit
- $14,266
Cash invested: $46,200 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30228
- Home prices YoY
- -24.3%
- Rents YoY
- 2.2%
- Active inventory
- 547
- Price-to-rent
- 6.8×
Monthly cashflow live
- Estimated rent
- $2,027 high interval (Pro) →
- Mortgage (P&I)
- −$865
- Tax from tax record
- −$271 /mo · $3,255/yr
- Insurance
- −$69
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$426
- Net cashflow
- $396
Break-even live
Sensitivity live
| Price | -10% $489 | -5% $443 | +0% $396 | +5% $349 | +10% $302 |
|---|---|---|---|---|---|
| Rent | -10% $236 | -5% $316 | +0% $396 | +5% $476 | +10% $556 |
| Rate | -1.0pp $479 | -0.5pp $438 | base $396 | +0.5pp $353 | +1.0pp $310 |
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
- $41,250
- Closing costs
- $4,950
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 10960 Morning Dove Dr Hampton, GA | 3.0 | 2.0 | 1600 | $4,600 | $2.88 | 44d | 1 | 0.12mi |
| 1340 Birdsong Ln Hampton, GA | 3.0 | 2.5 | 1640 | $1,961 | $1.20 | 6d | 1 | 0.12mi |
| 1374 Misty Ridge Ct Hampton, GA | 3.0 | 2.0 | 1250 | $1,775 | $1.42 | 44d | 1 | 0.30mi |
| 10972 Clearwater Dr Hampton, GA | 3.0 | 2.5 | 1628 | $1,890 | $1.16 | 25d | 1 | 0.33mi |
| 1135 Misty Meadows Way Hampton, GA | 4.0 | 2.5 | 1942 | $2,245 | $1.16 | 6d | 1 | 0.38mi |
| 1371 Pebble Ridge Ln Hampton, GA | 3.0 | 3.0 | 2109 | $2,120 | $1.01 | 25d | 1 | 0.41mi |
| 10799 Misty Meadows Pl Hampton, GA | 3.0 | 2.5 | 2102 | $2,190 | $1.04 | 44d | 1 | 0.43mi |
| 11116 Shadow Creek Ter Hampton, GA | 3.0 | 2.5 | 2195 | $2,035 | $0.93 | 13d | 1 | 0.44mi |
| 10784 Knotty Pine Pl Hampton, GA | 3.0 | 2.0 | 1329 | $1,795 | $1.35 | 44d | 1 | 0.56mi |
| 10950 Southwood Dr Hampton, GA | 4.0 | 2.5 | 2116 | $2,095 | $0.99 | 44d | 1 | 0.57mi |
| 1496 Paladin Ct Hampton, GA | 4.0 | 2.5 | 1116 | $2,045 | $1.83 | 20d | 1 | 0.69mi |
| 1652 Thorn Ridge Trl Hampton, GA | 3.0 | 2.0 | 1360 | $1,960 | $1.44 | 44d | 1 | 0.70mi |
| 1057 Misty Meadows Pt Hampton, GA | 3.0 | 2.0 | 1505 | $1,799 | $1.20 | 6d | 1 | 0.71mi |
| 1591 Elizabeth Ln Hampton, GA | 3.0 | 2.0 | 1352 | $1,591 | $1.18 | 44d | 1 | 0.72mi |
| 1117 Village Crk Jonesboro, GA | 3.0 | 2.5 | 1330 | $1,815 | $1.36 | 44d | 1 | 0.72mi |
| 10564 Village Lndg Jonesboro, GA | 3.0 | 2.5 | 1617 | $1,800 | $1.11 | 25d | 1 | 0.73mi |
| 10507 Starling Trl Hampton, GA | 4.0 | 2.5 | 1800 | $2,131 | $1.18 | 44d | 1 | 0.78mi |
| 1442 Starling Ct Hampton, GA | 3.0 | 2.0 | 1668 | $1,885 | $1.13 | 44d | 1 | 0.83mi |
| 10903 Thrasher Rd Hampton, GA | 3.0 | 2.0 | 1412 | $1,725 | $1.22 | 22d | 1 | 0.84mi |
| 10473 Starling Trl Hampton, GA | 4.0 | 3.0 | 1835 | $2,367 | $1.29 | 25d | 1 | 0.86mi |
| 10485 Ace Ct Jonesboro, GA | 3.0 | 2.0 | 1288 | $1,611 | $1.25 | 44d | 1 | 0.91mi |
| 11035 Shannon Cir Hampton, GA | 3.0 | 2.0 | 1320 | $1,606 | $1.22 | 13d | 1 | 0.91mi |
| 1556 Wren Rd Jonesboro, GA | 3.0 | 2.0 | 1388 | $1,715 | $1.24 | 44d | 1 | 0.92mi |
| 865 McDonough Rd Hampton, GA | 4.0 | 3.0 | 1910 | $2,275 | $1.19 | 25d | 1 | 0.92mi |
| 10624 Woodcock St Jonesboro, GA | 4.0 | 2.0 | 1171 | $1,670 | $1.43 | 22d | 1 | 1.00mi |
| 1108 Sunday Ln Jonesboro, GA | 3.0 | 2.0 | 1137 | $1,625 | $1.43 | 44d | 1 | 1.04mi |
| 10527 Thrasher Rd Jonesboro, GA | 4.0 | 2.5 | 2028 | $1,850 | $0.91 | 6d | 1 | 1.04mi |
| 10375 Larrack Trce Jonesboro, GA | 3.0 | 2.0 | 1340 | $1,800 | $1.34 | 18d | 1 | 1.04mi |
| 1096 Bonita Cir Jonesboro, GA | 3.0 | 2.0 | 1442 | $1,700 | $1.18 | 25d | 1 | 1.11mi |
| 10411 Tobano Trl Jonesboro, GA | 3.0 | 2.5 | 1659 | $1,875 | $1.13 | 44d | 1 | 1.11mi |
| 1277 Iron Gate Blvd Jonesboro, GA | 3.0 | 2.0 | 1120 | $1,499 | $1.34 | 2d | 1 | 1.11mi |
| 10357 Briarbay Dr Jonesboro, GA | 3.0 | 2.0 | 1180 | $1,610 | $1.36 | 2d | 1 | 1.12mi |
| 1562 Onalee Dr Hampton, GA | 3.0 | 2.0 | 2125 | $1,800 | $0.85 | 44d | 1 | 1.13mi |
| 1562 Onalee Dr Hampton, GA | 3.0 | 2.5 | 2125 | $1,775 | $0.84 | 19d | 1 | 1.13mi |
| 11015 Tara Blvd Lovejoy, GA | 1.0–3.0 | 1.0–2.0 | 1113 | $1,815 | $1.63 | 44d | 1 | 1.13mi |
| 10887 Tara Blvd Hampton, GA | 3.0 | 2.5 | 1756 | $2,032 | $1.16 | 5d | 10 | 1.13mi |
| 1578 Onalee Dr Hampton, GA | 3.0 | 2.5 | 1709 | $1,800 | $1.05 | 25d | 1 | 1.15mi |
| 1260 Iron Gate Blvd Jonesboro, GA | 3.0 | 2.0 | 1460 | $1,745 | $1.20 | 20d | 1 | 1.15mi |
| 1478 Carriage Ln Jonesboro, GA | 3.0 | 2.0 | 1436 | $1,675 | $1.17 | 22d | 1 | 1.16mi |
| 1174 Walnut Creek Ln Jonesboro, GA | 3.0 | 2.0 | 1218 | $1,861 | $1.53 | 44d | 1 | 1.17mi |
Listing history 41 events
-
2026-05-12price $165,000 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-05-12price $165,000 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-05-04status Back On Market 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-05-04status Active 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-23status Under Contract 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-23status Pending 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-17price $175,000 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-17price $175,000 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-02status Active 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-04-02status Back On Market 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-03-30status Pending 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-03-30status Under Contract 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-03-16$190,000 New 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-03-16$190,000 Active 494-char remark
Show marketing remark (494 chars)
Investor opportunity in Hampton! 1278 Lynx Court is a fixer-upper priced for value and ready for renovation. Features include an open family room and kitchen layout, ample cabinet and counter space, and a finished basement flex room ideal for added living area. With solid bones, natural light, and a quiet location close to shopping, schools, and parks, this property offers strong upside for investors or buyers looking to build equity. Needs TLC sold as-is. Great potential at a great price.
-
2026-03-15historical
-
2026-03-04price $190,000
-
2026-02-03price $205,000
-
2026-01-15$215,000 New
-
2026-01-13historical
-
2026-01-13historical
-
2025-12-26status Back On Market
-
2025-12-18status Under Contract
-
2025-11-14price $215,000
-
2025-11-14price $215,000
-
2025-10-10$225,000 Active
-
2025-10-10$225,000 New
-
2025-09-07historical $1,549
-
2025-08-28price $1,549
-
2025-08-21price $1,699
-
2025-08-03price $1,659
-
2025-07-24price $1,609
-
2025-07-17price $1,589
-
2025-07-12$1,549
-
2024-08-13soldstatus $3,850,000
-
2015-04-27soldstatus $4,424,600
-
2014-10-22price $40,000
-
2012-09-14soldstatus $44,000 Sold
-
2012-08-07historical
-
2012-08-06price $44,000
-
2012-07-17$40,000 New
-
1997-02-19soldstatus $89,300
ⓘ 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
- $3,255 · $271/mo
- Projected year-2 tax
- $3,255 · $271/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 ≥106°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
- $24,321
- − Mortgage interest
- −$9,243
- − Property taxes
- −$3,255
- − Insurance
- −$825
- − Repairs & maintenance
- −$1,946
- − Management
- −$1,946
- − Depreciation
- −$4,800
- Taxable income
- $2,307
- Est. tax owed @ 24.0%
- −$554
- After-tax cash flow
- $4,196/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 — Bonanza
- Score
- 62/100
- State rank
- #314
- US rank
- #16994
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Henry County · 316,359 people
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 52,402
- Household income
- $82,619
- Rent vs Own
- Severe rent burden
- 1285.0
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
- Majority Black (63%)
- Race & ethnicity
- Black 63% White 23% Hispanic / Latino 8% Two or more races 6% Asian 2%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 1%
- Common ancestry
- Hispanic 4% Lithuanian 1% Italian 1%
- Foreign-born
- 9% · Canada, Vietnam, Jamaica
- Languages at home
- 89% English-only · Spanish 6% French/Haitian/Cajun 2% Vietnamese 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
- ▼ -71.11%
- Current HPI
- 222.0357
- Rent YoY
- ▲ 2.20%
- 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
+84.8% since first listed41 events — show timeline
- 2026-05-12 Price Changed $165,000 GAMLS
- 2026-05-12 Price Changed $165,000 FMLS
- 2026-05-04 Relisted — GAMLS
- 2026-05-04 Relisted — FMLS
- 2026-04-23 Pending — GAMLS
- 2026-04-23 Pending — FMLS
- 2026-04-17 Price Changed $175,000 GAMLS
- 2026-04-17 Price Changed $175,000 FMLS
- 2026-04-02 Relisted — FMLS
- 2026-04-02 Relisted — GAMLS
- 2026-03-30 Pending — FMLS
- 2026-03-30 Pending — GAMLS
- 2026-03-16 Listed $190,000 FMLS
- 2026-03-16 Listed $190,000 GAMLS
- 2026-03-15 Listing Removed — GAMLS
- 2026-03-04 Price Changed $190,000 GAMLS
- 2026-02-03 Price Changed $205,000 GAMLS
- 2026-01-15 Listed $215,000 GAMLS
- 2026-01-13 Listing Removed — GAMLS
- 2026-01-13 Listing Removed — FMLS
- 2025-12-26 Relisted — GAMLS
- 2025-12-18 Pending — GAMLS
- 2025-11-14 Price Changed $215,000 GAMLS
- 2025-11-14 Price Changed $215,000 FMLS
- 2025-10-10 Listed $225,000 GAMLS
- 2025-10-10 Listed $225,000 FMLS
- 2025-09-07 Rental Removed $1,549 Tricon
- 2025-08-28 Price Changed $1,549 Tricon
- 2025-08-21 Price Changed $1,699 Tricon
- 2025-08-03 Price Changed $1,659 Tricon
- 2025-07-24 Price Changed $1,609 Tricon
- 2025-07-17 Price Changed $1,589 Tricon
- 2025-07-12 Listed for Rent $1,549 Tricon
- 2024-08-13 Sold (Public Records) $3,850,000 Public Records
- 2015-04-27 Sold (Public Records) $4,424,600 Public Records
- 2014-10-22 Price Changed $40,000 GAMLS
- 2012-09-14 Sold (MLS) $44,000 GAMLS
- 2012-08-07 Listing Removed — GAMLS
- 2012-08-06 Price Changed $44,000 GAMLS
- 2012-07-17 Listed $40,000 GAMLS
- 1997-02-19 Sold (Public Records) $89,300 Public Records
Property tax history
+3.8%/yrLatest (2025): $3,255 · -1.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…