506 Oliver St NW · Atlanta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 5 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 7 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 +26.5/30.0
- ARV discount +15.0/15.0
- DSCR +9.0/10.0
- 1% rule +8.7/10.0
- Livability +4.2/5.0
- Rent growth +3.1/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$115,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta's fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you're expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
Key facts
- Easy access
- New construction
- Prime location
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath single-family listed at $115k.
Deal economics
- At list price, monthly cash flow is $304 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $115k).
- Recommended offer: $112k (3.0% below list) — sets the bar for market timing.
- Cap rate 9.5% vs local median 3.1% 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: schools C-, 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.
- Market conditions: Rents rising (+2.5%/yr); 294 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 45% of the median local income ($42k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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 59 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
- 19 sale attempts since 2y 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.
- Current owner paid $78k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: property tax is 3.0% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 5→13/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 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- 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 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
- 1.37% ✓
- Cap rate
- 9.47%
- Cash-on-cash
- 11.33%
- DSCR
- 1.50
- GRM
- 6.1
CMA / ARV
- ARV (median comp)
- $174,122
- List price
- $115,000
- Delta
- -33.95%
- 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 |
|---|---|---|---|---|---|---|---|
| 550 Paines Ave NW | 0.11mi | 2/1.5 | 1,080 (+6%) | 8mo | $299,000 | $277 | 77 |
| 845 Cameron M Alexander Blvd NW | 0.03mi | 3/1.0 (+1) | 988 (-4%) | 10mo | $135,000 | $137 | 75 |
| 568 Julian St NW | 0.38mi | 3/1.0 (+1) | 1,040 (+2%) | 2mo | $160,000 | $154 | 69 |
| 524 Paines Ave NW | 0.07mi | 2/2.0 | 904 (-12%) | 10mo | $317,500 | $351 | 69 |
| 973 Neal St NW | 0.24mi | 3/2.0 (+1) | 1,082 (+6%) | 11mo | $210,000 | $194 | 65 |
| 968 Bibbs Cir NW | 0.65mi | 2/2.0 | 1,004 (-2%) | 10mo | $399,900 | $398 | 58 |
| 259 Stafford St NW | 0.68mi | 3/1.5 (+1) | 1,027 (+0%) | 9mo | $56,000 | $55 | 54 |
| 226 Walnut St NW | 0.74mi | 2/1.0 | 1,032 (+1%) | 10mo | $190,000 | $184 | 52 |
| 541 Sunset Ave NW | 0.35mi | 2/1.0 | 886 (-14%) | 7mo | $320,000 | $361 | 51 |
| 255 Stafford St NW | 0.70mi | 2/2.0 | 1,088 (+6%) | 10mo | $112,000 | $103 | 49 |
| 281 Griffin St NW | 0.51mi | 2/1.5 | 910 (-11%) | 10mo | $255,000 | $280 | 47 |
| 733 Rice St NW | 0.72mi | 2/1.0 | 1,124 (+10%) | 5mo | $340,000 | $302 | 42 |
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 · 2.53% rent growth · sell at horizon
- IRR
- 0.1%
- Equity multiple
- 1.00×
- Total profit
- $102
- Equity at exit
- $17,147
- IRR
- 9.3%
- Equity multiple
- 1.70×
- Total profit
- $22,470
- Equity at exit
- $9,943
Cash invested: $32,200 (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 30314
- Home prices YoY
- -22.9%
- Rents YoY
- 2.5%
- Active inventory
- 294
- Price-to-rent
- 6.1×
Monthly cashflow live
- Estimated rent
- $1,571 high interval (Pro) →
- Mortgage (P&I)
- −$603
- Tax from tax record
- −$286 /mo · $3,428/yr
- Insurance
- −$48
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$330
- Net cashflow
- $304
Break-even live
Sensitivity live
| Price | -10% $369 | -5% $337 | +0% $304 | +5% $271 | +10% $239 |
|---|---|---|---|---|---|
| Rent | -10% $180 | -5% $242 | +0% $304 | +5% $366 | +10% $428 |
| Rate | -1.0pp $362 | -0.5pp $333 | base $304 | +0.5pp $274 | +1.0pp $244 |
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
- $28,750
- Closing costs
- $3,450
- 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 |
|---|---|---|---|---|---|---|---|---|
| 555 Paines Ave NW Unit 3 Atlanta, GA | 1.0 | 1.0 | 1000 | $1,400 | $1.40 | 25d | 1 | 0.12mi |
| 555 Paines Ave NW Atlanta, GA | 1.0 | 1.0 | 1000 | $1,150 | $1.15 | 9d | 1 | 0.12mi |
| 564 Joseph E. Lowery Blvd NW Unit 3 Atlanta, GA | 2.0 | 1.0 | 980 | $1,100 | $1.12 | 25d | 1 | 0.13mi |
| 564 Joseph E Lowery Blvd NW Atlanta, GA | 2.0 | 1.0 | 980 | $1,100 | $1.12 | 25d | 1 | 0.13mi |
| 590 Joseph E Lowery Blvd NW Atlanta, GA | 2.0 | 1.0 | 980 | $1,100 | $1.12 | 25d | 1 | 0.16mi |
| 882 Fox St NW Atlanta, GA | 2.0 | 1.0 | 980 | $1,350 | $1.38 | 25d | 1 | 0.19mi |
| 865 Fox St NW Atlanta, GA | 2.0 | 1.0 | 980 | $1,200 | $1.22 | 25d | 1 | 0.23mi |
| 481 Griffin St NW Atlanta, GA | 2.0 | 2.0 | 1080 | $2,000 | $1.85 | 18d | 1 | 0.30mi |
| 537 Sunset Ave NW Atlanta, GA | 2.0 | 1.0 | 775 | $1,750 | $2.26 | 25d | 1 | 0.37mi |
| 372 Griffin St NW Atlanta, GA | 1.0 | 1.0 | 1428 | $815 | $0.57 | 4d | 1 | 0.40mi |
| 891 Rock St NW Atlanta, GA | 2.0–3.0 | 2.0 | 1104 | $1,295 | $1.17 | 25d | 4 | 0.44mi |
| 435 Elm St NW Unit Elm B Atlanta, GA | 2.0 | 2.0 | 1200 | $2,350 | $1.96 | 4d | 1 | 0.46mi |
| 750 Echo St NW Atlanta, GA | 2.0 | 1.0–2.0 | 1054 | $3,310 | $3.14 | 0d | 20 | 0.47mi |
| 272 Joseph E Lowery Blvd NW Atlanta, GA | 3.0 | 1.0 | 1230 | $1,800 | $1.46 | 25d | 1 | 0.47mi |
| 679 Jones Ave NW Atlanta, GA | 3.0 | 2.0 | 1350 | $2,195 | $1.63 | 25d | 1 | 0.48mi |
| 403 Elm St NW Atlanta, GA | 3.0 | 1.0 | 874 | $1,700 | $1.95 | 25d | 1 | 0.49mi |
| 576 Northside Dr NW Atlanta, GA | 3.0 | 1.0–2.0 | 933 | $2,921 | $3.13 | 0d | 159 | 0.60mi |
| 962 Bibb St NW #7 Atlanta, GA | 2.0 | 2.0 | 921 | $2,600 | $2.82 | 25d | 1 | 0.65mi |
| 370 Northside Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 981 | $1,725 | $1.76 | 0d | 25 | 0.69mi |
| 800 W Marietta St NW Atlanta, GA | 2.0–4.0 | 2.0–4.0 | 1180 | $789 | $0.67 | 16d | 21 | 0.70mi |
| 956 Mayson Turner Rd NW Atlanta, GA | 1.0 | 1.0 | 1300 | $635 | $0.49 | 0d | 1 | 0.70mi |
| 245 Stafford St NW Unit A Atlanta, GA | 2.0 | 1.0 | 784 | $1,300 | $1.66 | 25d | 1 | 0.71mi |
| 527 Herndon Square Ave Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 883 | $2,352 | $2.66 | 23d | 1 | 0.71mi |
| 527 Herndon Square Ave Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 855 | $1,423 | $1.66 | 3d | 1 | 0.71mi |
| 935 Marietta St NW Atlanta, GA | 2.0 | 1.0–2.0 | 910 | $2,070 | $2.27 | 0d | 29 | 0.74mi |
| 936 Mayson Turner Rd NW Atlanta, GA | 3.0 | 1.0–2.0 | 648 | $1,245 | $1.92 | 0d | 13 | 0.75mi |
| 900 Joseph E Lowery Blvd NW Atlanta, GA | 2.0 | 1.0–2.0 | 911 | $2,276 | $2.50 | 0d | 21 | 0.76mi |
| 200 Nerem St NW Atlanta, GA | 2.0 | 1.0–2.0 | 932 | $3,228 | $3.46 | 0d | 31 | 0.80mi |
| 820 W Marietta St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 900 | $2,460 | $2.73 | 0d | 27 | 0.80mi |
| 871 3rd St NW Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 990 | $2,652 | $2.68 | 0d | 21 | 0.81mi |
| 930 Howell Mill Rd NW Atlanta, GA | 2.0 | 1.0–2.0 | 885 | $3,548 | $4.01 | 22d | 6 | 0.82mi |
| 60 Paschal Blvd NW Atlanta, GA | 1.0–3.0 | 1.0–2.5 | 945 | $1,163 | $1.23 | 25d | 25 | 0.85mi |
| 101 Sunset Ave NW Atlanta, GA | 1.0 | 1.0 | 700 | $950 | $1.36 | 22d | 1 | 0.87mi |
| 980 Howell Mill Rd NW Atlanta, GA | 2.0 | 1.0–2.0 | 944 | $2,390 | $2.53 | 0d | 28 | 0.88mi |
| 75 Griffin St NW Atlanta, GA | 2.0 | 1.0 | 1000 | $1,600 | $1.60 | 25d | 1 | 0.89mi |
| 870 Mayson Turner Rd NW #1442 Atlanta, GA | 2.0 | 2.0 | 1094 | $2,100 | $1.92 | 25d | 1 | 0.89mi |
| 1016 Howell Mill Rd Unit 1108 Atlanta, GA | 2.0 | 2.0 | 1367 | $1,925 | $1.41 | 25d | 1 | 0.92mi |
| 94 Vine St NW Unit 94 Atlanta, GA | 1.0 | 1.0 | 756 | $1,025 | $1.36 | 0d | 1 | 0.94mi |
| 20 Griffin St NW Unit 1 Atlanta, GA | 2.0 | 1.0 | 800 | $1,250 | $1.56 | 25d | 1 | 0.97mi |
| 1000 Northside Dr NW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1081 | $2,110 | $1.95 | 0d | 62 | 0.98mi |
Listing history 50 events
-
2026-06-09days on market $115,000 Active 59 DOM
-
2026-06-08days on market $115,000 Active 58 DOM
-
2026-06-07days on market $115,000 Active 57 DOM
-
2026-06-04days on market $115,000 Active 54 DOM
-
2026-06-03days on market $115,000 Active 53 DOM
-
2026-06-02days on market $115,000 Active 52 DOM
-
2026-06-01days on market $115,000 Active 51 DOM
-
2026-05-31days on market $115,000 Active 50 DOM
-
2026-05-01status Back On Market 798-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-05-01status Active 810-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-03-31status Under Contract 798-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-03-31status Pending 810-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-03-16soldstatus $78,000
-
2026-03-11$115,000 New 798-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-03-11$115,000 Active 810-char remark
Show marketing remark (810 chars)
Opportunity awaits at 506 Oliver Street NW, located in one of West Atlanta’s fastest-growing neighborhoods. This property is ideal for investors looking to build long-term wealth in an area experiencing rapid redevelopment and rising values. Surrounded by new construction, renovations, and continued investment, this property offers excellent potential for a fix-and-flip or new construction. Its prime location provides easy access to Downtown Atlanta, the Westside Beltline, Mercedes-Benz Stadium, and major highways, making it highly attractive for future tenants or buyers. Whether you’re expanding your portfolio or looking for your next project, 506 Oliver Street NW presents a rare opportunity to secure property in a high-growth corridor of West Atlanta before values climb even higher.
-
2026-03-03soldstatus $60,000
-
2026-01-12historical
-
2025-08-14price $175,000
-
2025-07-09$199,000 Active
-
2025-05-05historical
-
2025-05-04historical
-
2025-02-28status Active
-
2025-02-28status Back On Market
-
2025-02-20status Under Contract
-
2025-02-20status Pending
-
2025-02-03price $199,000
-
2025-02-03price $199,000
-
2025-01-17status Back On Market
-
2025-01-17status Active
-
2024-12-16status Pending
-
2024-12-16status Under Contract
-
2024-09-26status Active
-
2024-09-26status Back On Market
-
2024-09-18historical Active Under Contract
-
2024-08-26status Under Contract
-
2024-08-26status Pending
-
2024-08-10price $225,000
-
2024-08-10price $225,000
-
2024-08-01status Active
-
2024-08-01status Back On Market
-
2024-07-31historical
-
2024-07-31historical
-
2024-06-07price $275,000
-
2024-06-07price $275,000
-
2024-05-22status Active
-
2024-05-22status Back On Market
-
2024-05-21status Under Contract
-
2024-05-21status Pending
-
2024-05-10status Back On Market
-
2024-05-10status 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
- $3,428 · $286/mo
- Projected year-2 tax
- $3,428 · $286/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 1/10 Low
- Heat 5/10 Major 5 d/yr ≥103°F today · 13 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 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
- $18,846
- − Mortgage interest
- −$6,442
- − Property taxes
- −$3,428
- − Insurance
- −$575
- − Repairs & maintenance
- −$1,508
- − Management
- −$1,508
- − Depreciation
- −$3,345
- Taxable income
- $2,041
- Est. tax owed @ 24.0%
- −$490
- After-tax cash flow
- $3,159/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
- 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 · 1,094,430 people
- City population
- 629,525
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 23,333
- Household income
- $42,089
- Rent vs Own
- Severe rent burden
- 1293.0
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 (76%)
- Race & ethnicity
- Black 76% White 11% Hispanic / Latino 7% Asian 4% Two or more races 3%
- Hispanic origin (detail)
- Mexican 4% Dominican 1%
- Common ancestry
- Lithuanian 1%
- Foreign-born
- 6% · Canada, China, South Korea
- Languages at home
- 89% English-only · Spanish 5% Other Indo-European 1% Chinese 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
- ▼ -95.32%
- Current HPI
- 321.4626
- Rent YoY
- ▲ 2.53%
- 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
+372.7% since first listed50 events — show timeline
- 2026-05-01 Relisted — GAMLS
- 2026-05-01 Relisted — FMLS
- 2026-03-31 Pending — GAMLS
- 2026-03-31 Pending — FMLS
- 2026-03-16 Sold (Public Records) $78,000 Public Records
- 2026-03-11 Listed $115,000 FMLS
- 2026-03-11 Listed $115,000 GAMLS
- 2026-03-03 Sold (Public Records) $60,000 Public Records
- 2026-01-12 Listing Removed — FMLS
- 2025-08-14 Price Changed $175,000 FMLS
- 2025-07-09 Listed $199,000 FMLS
- 2025-05-05 Listing Removed — GAMLS
- 2025-05-04 Listing Removed — FMLS
- 2025-02-28 Relisted — FMLS
- 2025-02-28 Relisted — GAMLS
- 2025-02-20 Pending — GAMLS
- 2025-02-20 Pending — FMLS
- 2025-02-03 Price Changed $199,000 GAMLS
- 2025-02-03 Price Changed $199,000 FMLS
- 2025-01-17 Relisted — GAMLS
- 2025-01-17 Relisted — FMLS
- 2024-12-16 Pending — FMLS
- 2024-12-16 Pending — GAMLS
- 2024-09-26 Relisted — FMLS
- 2024-09-26 Relisted — GAMLS
- 2024-09-18 Contingent — FMLS
- 2024-08-26 Pending — GAMLS
- 2024-08-26 Pending — FMLS
- 2024-08-10 Price Changed $225,000 FMLS
- 2024-08-10 Price Changed $225,000 GAMLS
- 2024-08-01 Relisted — FMLS
- 2024-08-01 Relisted — GAMLS
- 2024-07-31 Listing Removed — FMLS
- 2024-07-31 Listing Removed — GAMLS
- 2024-06-07 Price Changed $275,000 FMLS
- 2024-06-07 Price Changed $275,000 GAMLS
- 2024-05-22 Relisted — FMLS
- 2024-05-22 Relisted — GAMLS
- 2024-05-21 Pending — GAMLS
- 2024-05-21 Pending — FMLS
- 2024-05-10 Relisted — GAMLS
- 2024-05-10 Relisted — FMLS
- 2024-04-29 Pending — GAMLS
- 2024-04-29 Pending — FMLS
- 2024-01-24 Listed $300,000 FMLS
- 2024-01-24 Listed $300,000 GAMLS
- 2004-12-27 Sold (Public Records) $180,000 Public Records
- 1996-10-21 Sold (Public Records) $29,000 Public Records
- 1991-02-05 Sold (Public Records) $16,500 Public Records
- 1991-02-05 Sold (Public Records) $16,500 Public Records
Property tax history
+7.1%/yrLatest (2025): $3,428 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…