CashFlowRE
Sign in Sign up
6950 Dodd Rd
B Composite 70.33
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 +27.6/30.0
  • ARV discount +13.9/15.0
  • DSCR +9.7/10.0
  • 1% rule +6.2/10.0
  • Schools +4.5/10.0
  • Rent growth +3.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

6950 Dodd Rd · South Fulton, GA 30296
2 bd · 1.0 ba · 1,058 sqft · SingleFamily public records · 91 Days on market
Built 1949 1.30 ac lot Est $181k · 14% under

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

Listing remarks MLS

Don't miss this opportunity to own a charming 2-bedroom, 1.5-bath home situated on over an acre just 10 minutes south of Hartsfield-Jackson Airport. The fully fenced yard offers plenty of space to enjoy, along with a large bonus shed in the backyard for storage or projects. Sold as-is and priced to sell.

Key facts

  • Large bonus shed
  • Over an acre
  • Fully fenced yard

Tags

FULLY FENCED YARDLARGE BONUS SHEDOVER AN ACRE

Property features AI

Exterior

  • Parking: Driveway parking; Open parking available
  • Utilities: Public water; Public sewer; Electric service (110 volts); Cable available; Electricity available; Sewer available; Water available
  • Home design: One-level home; Vinyl siding; Composition roof; Resale condition; GPS-friendly directions
  • Construction: Vinyl siding construction; Composition (shingle) roof
  • Exterior features: Private yard; Chain-link fencing; Asphalt road access; City street frontage; Lot of approximately 1.13 acres

Interior

  • Kitchen: Stained cabinets; Electric oven; Microwave
  • Bedrooms: Two main-level bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom; One half bathroom; One main-level bathroom
  • Heating & cooling: Central heating; Ceiling fan(s) for cooling
  • Interior features: Double-pane windows; No shared/common walls

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 2-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $462 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $141k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • 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.
  • Zoned schools: Nolan Elementary School (math 24% / reading 22%, grade F, #796 of 1,228 statewide, top 65%, 710 students, 100% FRL); Creekside High School (math 30% / reading 24%, grade F, #160 of 424 statewide, top 38%, 1,768 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 51% district-wide (-26 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.5%/yr); 135 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 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.
  • 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 + 3.5% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 91 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $110k; 41% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $141,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.12%
Cap rate
9.87%
Cash-on-cash
12.79%
DSCR
1.57
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$180,918
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2317 Hillside Rd 0.32mi 3/1.0 (+1) 1,160 (+10%) 14mo $101,000 $87 52
6714 Camp Rd 0.70mi 2/1.0 1,106 (+4%) 21mo $189,000 $171 43

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 · 3.55% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.12×
Total profit
$5,223
Equity at exit
$23,111
10-year hold
IRR
13.1%
Equity multiple
2.06×
Total profit
$46,169
Equity at exit
$13,402

Cash invested: $43,400 (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 30296

Rents YoY
3.5%
Active inventory
135
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,733 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$30 /mo · $355/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$462

Break-even live

Break-even rent $1,148
Max offer price $155,000
Occupancy floor 68%

Sensitivity live

Price -10% $550 -5% $506 +0% $462 +5% $419 +10% $375
Rent -10% $325 -5% $394 +0% $462 +5% $531 +10% $599
Rate -1.0pp $540 -0.5pp $502 base $462 +0.5pp $422 +1.0pp $381

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
$38,750
Closing costs
$4,650
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
145 W Village Ct Riverdale, GA 3.0 2.5 1284 $1,865 $1.45 6d 1 0.31mi
7025 Brentwood Ct Riverdale, GA 2.0 1.5 1124 $1,425 $1.27 44d 1 0.37mi
2405 Wood Bend Ln Riverdale, GA 3.0 2.5 1396 $1,800 $1.29 44d 1 0.38mi
110 Fruitwood Trce Unit A Riverdale, GA 3.0 2.0 1100 $1,800 $1.64 21d 1 0.44mi
2550 Hallie Mill Rd Atlanta, GA 3.0 2.0 1372 $1,600 $1.17 13d 1 0.44mi
1973 Bethsaida Rd Riverdale, GA 2.0 2.0 1000 $2,650 $2.65 2d 1 0.72mi
6684 Judy Ln Riverdale, GA 3.0 2.0 1356 $1,705 $1.26 44d 1 0.74mi
3206 Pine Tree Trl Unit 15C Atlanta, GA 3.0 2.5 1466 $1,950 $1.33 5d 1 0.76mi
7301 Fern Ct Riverdale, GA 3.0 3.0 1325 $1,909 $1.44 5d 1 0.87mi
2184 Olmadison Vw Atlanta, GA 2.0 2.0 1236 $1,985 $1.61 19d 1 0.90mi
6409 Olmadison Pl Atlanta, GA 1.0 1.0 1440 $595 $0.41 25d 1 0.94mi
6409 Olmadison Pl Atlanta, GA 1.0 1.0 1440 $520 $0.36 44d 1 0.94mi
2820 Greenbower Ct Atlanta, GA 3.0 2.0 1338 $1,730 $1.29 4d 1 0.95mi
6370 Olmadison Pl Atlanta, GA 3.0 2.5 1440 $1,795 $1.25 44d 1 0.98mi
6368 Olmadison Pl Atlanta, GA 3.0 2.5 1428 $1,656 $1.16 11d 1 0.98mi
7060 Kimberly Mill Rd Atlanta, GA 3.0 1.0 1056 $1,425 $1.35 6d 1 1.05mi
2003 Echota Way Riverdale, GA 3.0 2.0 1449 $1,750 $1.21 44d 1 1.09mi
2667 Rocky Ct Atlanta, GA 3.0 2.5 1432 $2,200 $1.54 44d 1 1.12mi
2592 Rocky Ct Atlanta, GA 2.0 2.5 1424 $2,000 $1.40 44d 1 1.13mi
3105 Garnet Way Atlanta, GA 3.0 2.0 1470 $1,660 $1.13 13d 1 1.27mi
855 Old Rocky Rd Atlanta, GA 3.0 2.0 1310 $1,710 $1.31 25d 1 1.29mi
6048 Oak Bend Ct Riverdale, GA 3.0 2.5 1500 $1,750 $1.17 22d 1 1.40mi
6454 W Fayetteville Rd Riverdale, GA 3.0 2.0 1204 $1,950 $1.62 21d 1 1.42mi
6560 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1309 $1,500 $1.15 22d 1 1.42mi
6345 Peppermill Ln Atlanta, GA 3.0 2.5 1224 $1,800 $1.47 44d 1 1.44mi
6090 Emerald Pointe Cir Atlanta, GA 3.0 2.0 1200 $1,875 $1.56 19d 1 1.48mi

Listing history 7 events

  1. 2026-05-04
    status Pending
  2. 2026-03-24
    historical Active Under Contract
  3. 2026-02-19
    historical Active Under Contract 305-char remark
    Show marketing remark (305 chars)

    Don't miss this opportunity to own a charming 2-bedroom, 1.5-bath home situated on over an acre just 10 minutes south of Hartsfield-Jackson Airport. The fully fenced yard offers plenty of space to enjoy, along with a large bonus shed in the backyard for storage or projects. Sold as-is and priced to sell.

  4. 2026-02-02
    listed $155,000 Active
    Show marketing remark (305 chars)

    Don't miss this opportunity to own a charming 2-bedroom, 1.5-bath home situated on over an acre just 10 minutes south of Hartsfield-Jackson Airport. The fully fenced yard offers plenty of space to enjoy, along with a large bonus shed in the backyard for storage or projects. Sold as-is and priced to sell.

  5. 2026-02-02
    listed $155,000 New 305-char remark
    Show marketing remark (305 chars)

    Don't miss this opportunity to own a charming 2-bedroom, 1.5-bath home situated on over an acre just 10 minutes south of Hartsfield-Jackson Airport. The fully fenced yard offers plenty of space to enjoy, along with a large bonus shed in the backyard for storage or projects. Sold as-is and priced to sell.

  6. 2006-05-01
    soldstatus $110,200
  7. 1990-01-30
    soldstatus $27,500

ⓘ 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
$355 · $30/mo
Projected year-2 tax
$1,426 · $119/mo
Expected delta
+$1,071/yr (+$89/mo · 301.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°F today · 17 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
$20,801
− Mortgage interest
−$8,682
− Property taxes
−$355
− Insurance
−$775
− Repairs & maintenance
−$1,664
− Management
−$1,664
− Depreciation
−$4,509
Taxable income
$3,151
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$756
After-tax cash flow
$4,792/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
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 — South Fulton

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
South Fulton, GA
County
Clayton County · 230,153 people
City population
127,674
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
27,045
Household income
$63,292
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1400.0

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 (81%)
Race & ethnicity
Black 81% Hispanic / Latino 10% White 4% Asian 4% Two or more races 4%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Hispanic 2%
Foreign-born
14% · Canada, China, Vietnam
Languages at home
80% English-only · Spanish 9% Chinese 3% French/Haitian/Cajun 2%

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
▼ -137.25%
Current HPI
209.7527
Rent YoY
▲ 3.55%
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

+463.6% since first listed
7 events — show timeline
  • 2026-05-04 Pending FMLS
  • 2026-03-24 Contingent FMLS
  • 2026-02-19 Contingent GAMLS
  • 2026-02-02 Listed $155,000 GAMLS
  • 2026-02-02 Listed $155,000 FMLS
  • 2006-05-01 Sold (Public Records) $110,200 Public Records
  • 1990-01-30 Sold (Public Records) $27,500 Public Records

Property tax history

-0.1%/yr

Latest (2025): $355 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…