CashFlowRE
Sign in Sign up
854 Bentley Dr
C- Composite 51.3
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 +13.3/30.0
  • Schools +4.5/10.0
  • 1% rule +4.4/10.0
  • DSCR +4.0/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +0.0/10.0

$262,000

854 Bentley Dr · Union City, GA 30213
3 bd · 2.5 ba · 2,106 sqft · SingleFamily public records · 254 Days on market
Built 2021 Good condition 4,356 sqft lot $124/sqft · 28% below area Est $362k · 28% under $46/mo HOA · 2% of rent ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

Key facts

  • Open concept
  • Spacious kitchen
  • Large island

Tags

OPEN CONCEPTSPACIOUS KITCHENSTAINLESS-STEEL APPLIANCESTILE BACKSPLASHLARGE ISLANDWALK IN PANTRY

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/2.5-bath single-family listed at $262k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2 ($27/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (6.3% below list).
  • Recommended offer: $231k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, schools F, amenities F.
  • Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.5%/yr); 531 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • This rent runs 31% of the median local income ($94k/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 $2k of loan paydown is wiped out by about $8k 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 254 days — a 12% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 5y ago; this cycle's ask is 11193% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $230,560 (12.0% below list)

Questions for the listing agent

  1. It's been on market 254 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.94%
Cap rate
6.30%
Cash-on-cash
0.04%
DSCR
1.00
GRM
8.9

CMA / ARV

ARV (median comp)
$362,020
List price
$262,000
Delta
-27.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
631 Wayland Ct 0.22mi 4/2.5 (+1) 2,106 (0%) 0mo $297,900 $141 84
6877 Wildboar Dr 0.42mi 3/2.5 2,115 (+0%) 8mo $307,000 $145 73
132 Park Ln 0.52mi 4/3.0 (+1) 2,288 (+9%) 1mo $399,494 $175 53
6746 Lake Erie Ln 0.70mi 3/2.5 2,154 (+2%) 13mo $269,900 $125 53
325 Village Ln 0.58mi 3/2.0 1,895 (-10%) 4mo $375,000 $198 51
237 Park Ln 0.62mi 4/3.0 (+1) 2,288 (+9%) 6mo $421,140 $184 45
5308 Tolar Rd #20 0.70mi 4/2.5 (+1) 2,000 (-5%) 14mo $384,290 $192 42
464 Village Ln 0.67mi 3/2.0 1,877 (-11%) 10mo $399,450 $213 40
7229 Lyric St 0.60mi 4/3.0 (+1) 2,412 (+14%) 2mo $415,000 $172 39
401 Village Ln 0.68mi 4/3.0 (+1) 1,913 (-9%) 11mo $420,830 $220 37

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

5-year hold
IRR
-16.8%
Equity multiple
0.41×
Total profit
$-43,351
Equity at exit
$39,065
10-year hold
IRR
-9.4%
Equity multiple
0.43×
Total profit
$-41,794
Equity at exit
$22,653

Cash invested: $73,360 (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 30213

Home prices YoY
-17.7%
Rents YoY
2.5%
Active inventory
531
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,454 high interval (Pro) →
Mortgage (P&I)
$1,374
Tax from tax record
$407 /mo · $4,889/yr
Insurance
$109
HOA
$46
Vacancy / Maint / Mgmt
$515
Net cashflow
$2

Break-even live

Break-even rent $2,451
Max offer price $262,000
Occupancy floor 95%

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
$65,500
Closing costs
$7,860
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
864 Bentley Dr Fairburn, GA 4.0 2.5 1989 $2,409 $1.21 24d 1 0.02mi
7105 Hall Rd Fairburn, GA 1.0–3.0 1.0–2.0 1046 $2,650 $2.53 1d 113 0.24mi
5055 Southwood Rd Fairburn, GA 3.0–4.0 2.5–3.5 1692 $2,153 $1.27 1d 76 0.33mi
5505 Southwood Rd Fairburn, GA 3.0 3.0 1500 $2,501 $1.67 24d 1 0.46mi
5505 Southwood Rd Fairburn, GA 4.0 4.0 1885 $2,595 $1.38 22d 1 0.46mi
5505 Southwood Rd Fairburn, GA 4.0 4.0 1885 $2,595 $1.38 43d 1 0.46mi
7063 Clementine Trl Union City, GA 3.0–4.0 2.5 1756 $2,350 $1.34 3d 172 0.64mi
4551 Derby Loop Fairburn, GA 4.0 2.0 2152 $2,099 $0.98 43d 1 0.67mi
625 Blueangel Dr Atlanta, GA 4.0 2.5 2514 $2,670 $1.06 43d 1 1.40mi
300 Pennant Ln Fairburn, GA 4.0 3.5 2948 $2,900 $0.98 43d 1 1.46mi
5799 Village Loop Fairburn, GA 3.0 3.0 2691 $2,349 $0.87 43d 1 1.46mi
5797 Village Loop Fairburn, GA 3.0 2.5 2638 $2,035 $0.77 43d 1 1.47mi

HOA detail

Monthly dues
$46 · $552/yr

Listing history 39 events

  1. 2026-06-18
    days on market $262,000 Active 254 DOM
  2. 2026-06-17
    days on market $262,000 Active 253 DOM
  3. 2026-06-16
    days on market $262,000 Active 252 DOM
  4. 2026-06-15
    days on market $262,000 Active 251 DOM
  5. 2026-06-13
    days on market $262,000 Active 249 DOM
  6. 2026-06-09
    days on market $262,000 Active 245 DOM
  7. 2026-06-08
    days on market $262,000 Active 244 DOM
  8. 2026-06-07
    days on market $262,000 Active 243 DOM
  9. 2026-06-04
    days on market $262,000 Active 240 DOM
  10. 2026-06-03
    days on market $262,000 Active 239 DOM
  11. 2026-06-01
    days on market $262,000 Active 237 DOM
  12. 2026-05-31
    days on market $262,000 Active 236 DOM
  13. 2026-05-07
    price $262,000 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  14. 2026-04-21
    price $274,900 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  15. 2026-04-15
    price $274,000 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  16. 2026-04-03
    price $285,000 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  17. 2026-03-10
    price $299,900 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  18. 2026-01-20
    price $309,900 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  19. 2025-12-20
    price $319,900 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  20. 2025-11-11
    price $326,000 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  21. 2024-04-01
    historical
  22. 2024-02-03
    status Back On Market
  23. 2024-01-04
    historical On Hold
  24. 2023-12-26
    historical $2,320
  25. 2023-12-07
    listed $2,320
  26. 2023-10-12
    listed $336,000 New 900-char remark
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  27. 2023-10-12
    listed $352,000 New
    Show marketing remark (900 chars)

    Price Reduced! Open concept Salisbury plan home located in Bentley Ridge. Close to shopping and dining in South Fulton! Spacious kitchen with tile backsplash, large island, and a walk in pantry. Kitchen opens to family room with corner fireplace. Primary suite features two walk in closets, spa-like bath with granite vanities, large shower, and separate tub. Home built in 2022. PLEASE NOTE: PROPERTY SOLD AS IS; NO REPAIRS, CONCESSIONS, OR SALES PRICE REDUCTIONS WILL BE CONSIDERED BASED ON THE BUYER'S INSPECTION REPORTS. BUYER HAS 7 DAY INSPECTION PERIOD UPON RECEIVING RATIFIED CONTRACTS. IF UTILITIES ARE OFF DUE TO PROPERTY CONDITION, THE SELLER WILL NOT REPAIR TO FACILITATE INSPECTION. 1) All offers must be submitted at www.vrmproperties.com. Agents must register as a User, enter the property address, and click on a Start Offer. 2) This property may qualify for Seller Financing (Vendee).

  28. 2022-02-25
    soldstatus $327,990 Closed
  29. 2022-02-25
    soldstatus $327,990 Sold
  30. 2021-11-29
    status Pending
  31. 2021-11-29
    status Under Contract
  32. 2021-10-19
    price $327,990
  33. 2021-10-19
    price $327,990
  34. 2021-10-08
    price $324,990
  35. 2021-10-08
    price $324,990
  36. 2021-09-28
    price $321,990
  37. 2021-09-27
    price $321,990
  38. 2021-09-21
    listed $318,990 Active
  39. 2021-09-21
    listed $318,990 New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$4,889 · $407/mo
Projected year-2 tax
$4,889 · $407/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 5/10 Major 6 d/yr ≥104°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,451
− Mortgage interest
−$14,676
− Property taxes
−$4,889
− Insurance
−$1,310
− Repairs & maintenance
−$2,356
− Management
−$2,356
− HOA
−$552
− Depreciation
−$7,622
Taxable loss
−$4,311
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,035
After-tax cash flow
$1,062/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

Good 80/100 Cosmetic rehab

This home is in good condition with a good condition score of 80. It has a cosmetic rehab level and requires minor maintenance and updates to increase its value.

Value-add opportunities

  • Resale paint interior walls — Fresh paint can make a home more appealing to buyers
  • Both install new flooring in bathrooms — New flooring can improve both resale and rental value
  • Both install new countertops in kitchen — New countertops can improve both resale and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint interior walls — Fresh paint can make a home more appealing to buyers
  • Both install new flooring in bathrooms — New flooring can improve both resale and rental value
  • Both install new countertops in kitchen — New countertops can improve both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Fulton County
NCES district ID
1302280
Math proficiency
49% ▼ -2.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$68,035
Composite
45.33/100
National rank
#2640
State rank
#12 of 174 in GA

Livability — Union City

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

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, GA
County
Fulton County · 1,094,430 people
City population
25,130
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
50,621
Household income
$94,125
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
1025.0

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 (86%)
Race & ethnicity
Black 86% White 8% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Hispanic 1% Arab 1% Lithuanian 0%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 4% French/Haitian/Cajun 2% Arabic 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
▼ -50.66%
Current HPI
235.9372
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

Price history

-17.9% since first listed
27 events — show timeline
  • 2026-05-07 Price Changed $262,000 GAMLS
  • 2026-04-21 Price Changed $274,900 GAMLS
  • 2026-04-15 Price Changed $274,000 GAMLS
  • 2026-04-03 Price Changed $285,000 GAMLS
  • 2026-03-10 Price Changed $299,900 GAMLS
  • 2026-01-20 Price Changed $309,900 GAMLS
  • 2025-12-20 Price Changed $319,900 GAMLS
  • 2025-11-11 Price Changed $326,000 GAMLS
  • 2024-04-01 Listing Removed GAMLS
  • 2024-02-03 Relisted GAMLS
  • 2024-01-04 Delisted GAMLS
  • 2023-12-26 Rental Removed $2,320 APPFOLIO
  • 2023-12-07 Listed for Rent $2,320 APPFOLIO
  • 2023-10-12 Listed $352,000 GAMLS
  • 2023-10-12 Listed $336,000 GAMLS
  • 2022-02-25 Sold (MLS) $327,990 GAMLS
  • 2022-02-25 Sold (MLS) $327,990 FMLS
  • 2021-11-29 Pending FMLS
  • 2021-11-29 Pending GAMLS
  • 2021-10-19 Price Changed $327,990 FMLS
  • 2021-10-19 Price Changed $327,990 GAMLS
  • 2021-10-08 Price Changed $324,990 FMLS
  • 2021-10-08 Price Changed $324,990 GAMLS
  • 2021-09-28 Price Changed $321,990 FMLS
  • 2021-09-27 Price Changed $321,990 GAMLS
  • 2021-09-21 Listed $318,990 GAMLS
  • 2021-09-21 Listed $318,990 FMLS

Property tax history

+17.3%/yr

Latest (2025): $4,889 · +44.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…