CashFlowRE
Sign in Sign up
684 Thomasville Blvd SE
B Composite 70.18
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,650

684 Thomasville Blvd SE · Atlanta, GA 30315
4 bd · 2.0 ba · 1,479 sqft · SingleFamily public records · 37 Days on market
Built 1991 4,312 sqft lot

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

Listing remarks MLS

Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

Key facts

  • 4,312 sq ft lot
  • 2 parking spots
  • Built 1991

Property features AI

Finance

  • HOA & community: Near public transport; Close to schools; Near shopping

Exterior

  • Parking: Driveway parking; 2 total parking spaces; Open parking available
  • Utilities: Public water; Public sewer; 220-volt electrical service; Cable available; Electricity available; Natural gas available; Phone available
  • Home design: Single-story (one level); Vinyl siding; Composition roof; Property listed as fixer
  • Construction: Vinyl siding exterior; Composition roof
  • Exterior features: Front porch; Patio

Interior

  • Kitchen: Breakfast bar; Stained cabinets; Laminate counters; Open view to the family room; Dishwasher; Gas oven and gas range; Refrigerator
  • Bedrooms: 3 main-level bedrooms; Primary bedroom on the main level
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; Master bath with tub/shower combo
  • Heating & cooling: Central heating; Central air; Ceiling fans
  • Interior features: Entrance foyer; 9 ft main-level ceilings; No shared/common walls; Factory-built fireplace in the family room
  • Laundry & utility: Hall laundry; Gas water heater

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 4-bed/2.0-bath single-family listed at $121k.

Deal economics

  • At list price, monthly cash flow is $904 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $121k).
  • Recommended offer: $117k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.3% 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: cost of living C-.
  • Atlanta Public Schools (urban): math 28% / reading 35% proficiency, ranked #80 of 174 in GA (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: South Atlanta High School (math 2% / reading 12%, grade F, #385 of 424 statewide, top 92%, 928 students, 100% FRL) — zoned schools average 100% FRL vs 71% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 7% at this address vs 32% district-wide (-24 pts) — the specific schools serving this property underperform the Atlanta Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.2%/yr); 391 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,199/mo this rent would consume 52% of the median local household income ($51k/yr) (locally 2962% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $834 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $34k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $6k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $117,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.82%
Cap rate
15.28%
Cash-on-cash
32.09%
DSCR
2.43
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$273,615
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
684 Thomasville Blvd SE 0.00mi 3/2.0 (-1) 1,479 (0%) 1mo $117,000 $79 94
776 Norwood Rd SE 0.50mi 3/2.5 (-1) 1,444 (-2%) 2mo $270,000 $187 64
804 Thomasville Blvd SE 0.19mi 3/1.0 (-1) 1,392 (-6%) 11mo $185,000 $133 63
358 Schoen St SE 0.52mi 3/2.0 (-1) 1,350 (-9%) 1mo $250,000 $185 56
854 Mcdonough Blvd SE 0.51mi 3/2.0 (-1) 1,385 (-6%) 6mo $145,000 $105 55
638 Federal Ter SE 0.70mi 4/3.0 1,505 (+2%) 8mo $500,000 $332 54
365 S Bend Ave SE 0.61mi 3/3.0 (-1) 1,597 (+8%) 3mo $349,000 $219 47
1985 Thomasville Dr SE 0.63mi 4/2.0 1,670 (+13%) 6mo $255,600 $153 44
1888 Goddard St SE 0.56mi 3/2.5 (-1) 1,600 (+8%) 12mo $340,000 $213 44
673 Federal Ter SE 0.62mi 3/2.0 (-1) 1,344 (-9%) 10mo $431,000 $321 42
2126 Jernigan Dr 0.66mi 4/2.0 1,700 (+15%) 7mo $295,000 $174 39
661 Federal Ter SE 0.63mi 3/2.0 (-1) 1,272 (-14%) 10mo $130,000 $102 34

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 · 3.23% rent growth · sell at horizon

5-year hold
IRR
27.4%
Equity multiple
2.14×
Total profit
$38,538
Equity at exit
$17,989
10-year hold
IRR
35.0%
Equity multiple
4.25×
Total profit
$109,894
Equity at exit
$10,432

Cash invested: $33,782 (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 30315

Rents YoY
3.2%
Active inventory
391
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,199 high interval (Pro) →
Mortgage (P&I)
$633
Tax est. 1.5%
$151 /mo · $1,810/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$904

Break-even live

Break-even rent $1,055
Max offer price $120,650
Occupancy floor 54%

Sensitivity live

Price -10% $987 -5% $945 +0% $904 +5% $862 +10% $820
Rent -10% $730 -5% $817 +0% $904 +5% $990 +10% $1,077
Rate -1.0pp $964 -0.5pp $934 base $904 +0.5pp $872 +1.0pp $840

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
$30,162
Closing costs
$3,620
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
752 McDonough Blvd SE Atlanta, GA 3.0 2.0 1120 $1,895 $1.69 25d 1 0.53mi
752 McDonough Blvd SE Atlanta, GA 3.0 2.0 1120 $1,895 $1.69 0d 1 0.53mi
972 Welch St SE Atlanta, GA 3.0 2.0 1100 $900 $0.82 6d 1 0.59mi
976 McKay Dr SE Atlanta, GA 3.0 1.0 1200 $1,695 $1.41 4d 1 0.59mi
2087 Lakewood Trl SE Atlanta, GA 3.0 2.5 1056 $2,256 $2.14 25d 1 0.66mi
1114 Oak Knoll Ter SE Atlanta, GA 4.0 2.0 1525 $2,800 $1.84 25d 1 0.67mi
349 Laquita Dr SE Atlanta, GA 3.0 2.5 1587 $1,850 $1.17 20d 1 0.67mi
340 Adelle St SE Atlanta, GA 3.0 1.0 1122 $1,500 $1.34 4d 1 0.71mi
9 Gould St SE Atlanta, GA 3.0 2.0 1800 $2,000 $1.11 25d 1 0.72mi
293 Jordan St SE Atlanta, GA 3.0 2.5 1637 $2,500 $1.53 25d 1 0.78mi
1845 Lakewood Ter SE Atlanta, GA 3.0 2.0 1859 $1,850 $1.00 14d 1 0.80mi
1418 Boulevard SE Atlanta, GA 4.0 2.0 1600 $975 $0.61 5d 1 0.81mi
386 Lindsey Dr SE Atlanta, GA 3.0 1.0 1040 $1,793 $1.72 0d 1 0.87mi
402 McDonough Blvd SE Atlanta, GA 3.0 3.5 1270 $2,350 $1.85 25d 1 0.92mi
1875 Conrad Ave SE Atlanta, GA 3.0 2.0 1088 $1,768 $1.62 0d 1 0.92mi
1394 Cozy Cir SE Atlanta, GA 3.0 3.0 1500 $2,850 $1.90 15d 1 1.00mi
1569 Jonesboro Rd SE Atlanta, GA 4.0 2.0 1680 $2,400 $1.43 20d 1 1.00mi
1569 Jonesboro Rd SE Atlanta, GA 4.0 2.0 1680 $2,400 $1.43 18d 1 1.00mi
1496 Woodland Ave SE Atlanta, GA 3.0 3.5 1144 $2,600 $2.27 3d 1 1.00mi
172 Meador Way SE Atlanta, GA 3.0 2.0 1100 $1,950 $1.77 25d 1 1.03mi
76 Schell Rd SE Atlanta, GA 3.0 1.0 1080 $1,623 $1.50 25d 1 1.06mi
1267 Zucchini Cir SE Atlanta, GA 3.0 3.0 1500 $3,300 $2.20 8d 1 1.11mi
1267 Zucchini Cir SE Atlanta, GA 3.0 3.0 1500 $3,800 $2.53 25d 1 1.11mi
1515 Jonesboro Rd SE Atlanta, GA 3.0 2.0 1360 $2,300 $1.69 14d 1 1.15mi
104 Mission Way SE Atlanta, GA 3.0 3.5 1550 $2,800 $1.81 5d 1 1.16mi
41 Meldon Ave SE Atlanta, GA 4.0 1.5 1323 $1,495 $1.13 18d 1 1.20mi
117 Brown Ave SE Atlanta, GA 4.0 2.5 1632 $1,945 $1.19 15d 1 1.25mi
1144 Regis Rd SE Atlanta, GA 3.0 1.0 1430 $1,725 $1.21 25d 1 1.25mi
585 McWilliams Rd SE #1406 Atlanta, GA 3.0 2.5 1742 $2,400 $1.38 25d 1 1.27mi
1037 Rebel Forest Dr SE Atlanta, GA 3.0 2.0 1075 $1,750 $1.63 25d 1 1.27mi
1317 Redford Dr SE Atlanta, GA 3.0 2.0 1137 $2,100 $1.85 25d 1 1.31mi
95 Thirkield Ave SE Atlanta, GA 3.0 2.0 1096 $1,850 $1.69 0d 1 1.31mi
95 Thirkield Ave SE Atlanta, GA 3.0 2.0 1096 $1,850 $1.69 17d 1 1.31mi
117 Thayer Ave SE Atlanta, GA 3.0 1.0 1241 $1,666 $1.34 15d 1 1.32mi
715 Hobart Ave SE Atlanta, GA 3.0 2.5 1764 $6,000 $3.40 21d 1 1.38mi
430 Englewood Ave SE Atlanta, GA 3.0 1.0–2.0 938 $3,605 $3.84 2d 28 1.39mi
305 Banberry Dr SE Atlanta, GA 3.0 1.0 1000 $1,550 $1.55 0d 1 1.39mi
141 McDonough Blvd SE Atlanta, GA 3.0 2.0 1242 $2,250 $1.81 25d 1 1.42mi
2332 Baywood Dr SE Atlanta, GA 3.0 2.0 1100 $1,400 $1.27 19d 1 1.49mi
2145 Macon Dr SW Atlanta, GA 3.0 1.0 1059 $1,450 $1.37 25d 1 1.49mi

Listing history 16 events

  1. 2026-05-22
    soldstatus $117,000 Sold 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  2. 2026-05-04
    status Under Contract 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  3. 2026-05-04
    status Pending
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  4. 2026-04-19
    price $120,650 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  5. 2026-04-19
    price $120,650
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  6. 2026-04-12
    status Active
  7. 2026-04-11
    status Back On Market 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  8. 2026-03-13
    status Under Contract 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  9. 2026-03-13
    status Pending
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  10. 2026-02-26
    listed $127,000 New 886-char remark
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  11. 2026-02-26
    listed $127,000 Active
    Show marketing remark (886 chars)

    Don't miss this incredible opportunity to own a home just minutes from Downtown Atlanta, Grant Park, East Atlanta, and the Atlanta Beltline - a prime location with strong surrounding values and impressive upside potential. This ranch-style home features a spacious living room with fireplace and a kitchen complete with breakfast bar, ample cabinet storage, and generous counter space. The oversized primary suite includes a sitting area that could easily be transformed into a true spa-like ensuite retreat, and the converted garage provides an additional bedroom with flexible space for guests, a home office, or added rental potential. Bring your contractor and designer to reimagine and elevate this property into something truly special. Opportunities like this in such a sought-after area don't last long ! ***cash or hard money loans only *** Utilities will not be turned on ***

  12. 2025-08-15
    historical
  13. 2025-07-10
    listed $80,000 Active
  14. 1992-01-01
    soldstatus $71,000
  15. 1991-03-12
    soldstatus $12,500
  16. 1991-03-12
    soldstatus $67,800

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% 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
$26,389
− Mortgage interest
−$6,758
− Property taxes
−$1,810
− Insurance
−$603
− Repairs & maintenance
−$2,111
− Management
−$2,111
− Depreciation
−$3,510
Taxable income
$9,486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,277
After-tax cash flow
$8,566/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

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

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)
34,264
Household income
$50,822
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
2962.0

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 (72%)
Race & ethnicity
Black 72% White 14% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 1% Italian 1% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
90% English-only · Spanish 9% French/Haitian/Cajun 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
▼ -281.87%
Current HPI
176.673
Rent YoY
▲ 3.23%
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

+836.0% since first listed
16 events — show timeline
  • 2026-05-22 Sold (MLS) $117,000 GAMLS
  • 2026-05-04 Pending GAMLS
  • 2026-05-04 Pending FMLS
  • 2026-04-19 Price Changed $120,650 GAMLS
  • 2026-04-19 Price Changed $120,650 FMLS
  • 2026-04-12 Relisted FMLS
  • 2026-04-11 Relisted GAMLS
  • 2026-03-13 Pending GAMLS
  • 2026-03-13 Pending FMLS
  • 2026-02-26 Listed $127,000 FMLS
  • 2026-02-26 Listed $127,000 GAMLS
  • 2025-08-15 Listing Removed FMLS
  • 2025-07-10 Listed $80,000 FMLS
  • 1992-01-01 Sold (Public Records) $71,000 Public Records
  • 1991-03-12 Sold (Public Records) $67,800 Public Records
  • 1991-03-12 Sold (Public Records) $12,500 Public Records

Property tax history

-2.0%/yr

Latest (2025): $31 · -90.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…