926 Lawton St SW · 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 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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).
- Cash flow +19.2/30.0
- ARV discount +15.0/15.0
- DSCR +6.1/10.0
- 1% rule +5.6/10.0
- Livability +4.2/5.0
- Rent growth +3.2/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$218,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
Key facts
- Shopping
- No hoa
- Near major roadways
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $218k.
Deal economics
- At list price, monthly cash flow is $235 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $218k).
- Recommended offer: $192k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.6% 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: Kipp Ways Primary Charter School (math 5% / reading 5%, grade F, #1,160 of 1,228 statewide, top 98%, 477 students, 100% FRL, charter); Sylvan Hills Middle School (math 5% / reading 12%, grade F, #439 of 470 statewide, top 94%, 445 students, 100% FRL); Carver High School Early College (math 10% / reading 24%, grade F, #269 of 424 statewide, top 65%, 575 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 10% at this address vs 32% district-wide (-21 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 (+2.8%/yr); 459 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $2,312/mo this rent would consume 52% of the median local household income ($53k/yr) (locally 1676% 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 $2k of loan paydown is wiped out by about $7k 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 129 days — a 12% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 18y ago; this cycle's ask has dropped $37k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 129 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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
- 1.06% ✓
- Cap rate
- 7.59%
- Cash-on-cash
- 4.62%
- DSCR
- 1.21
- GRM
- 7.9
CMA / ARV
- ARV (median comp)
- $353,607
- List price
- $218,000
- Delta
- -38.35%
- 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 |
|---|---|---|---|---|---|---|---|
| 885 Rose Cir | 0.37mi | 3/1.0 | 1,259 (-4%) | 2mo | $195,000 | $155 | 75 |
| 920 Lawton St SW | 0.01mi | 3/2.0 | 1,469 (+12%) | 1mo | $350,000 | $238 | 74 |
| 762 Pearce St SW | 0.60mi | 3/2.0 | 1,328 (+1%) | 3mo | $488,500 | $368 | 64 |
| 1041 White Oak Ave SW | 0.34mi | 3/2.0 | 1,464 (+12%) | 1mo | $420,000 | $287 | 60 |
| 1011 Allene Ave SW | 0.56mi | 2/2.0 (-1) | 1,360 (+4%) | 1mo | $415,000 | $305 | 58 |
| 1152 Oakland Dr SW | 0.49mi | 3/2.0 | 1,400 (+7%) | 5mo | $450,000 | $321 | 58 |
| 742 Pearce St SW | 0.64mi | 2/2.0 (-1) | 1,287 (-2%) | 6mo | $405,000 | $315 | 53 |
| 1417 Richland Rd | 0.64mi | 3/1.0 | 1,440 (+10%) | 2mo | $127,000 | $88 | 52 |
| 1234 Princess Ave SW | 0.60mi | 3/2.0 | 1,450 (+10%) | 2mo | $335,000 | $231 | 48 |
| 1409 Almont Dr SW | 0.68mi | 2/2.0 (-1) | 1,392 (+6%) | 2mo | $75,000 | $54 | 48 |
| 749 Bonnie Brae Ave SW | 0.62mi | 3/2.0 | 1,141 (-13%) | 1mo | $364,251 | $319 | 44 |
| 767 Rochelle Dr SW | 0.71mi | 3/2.0 | 1,476 (+12%) | 7mo | $415,000 | $281 | 36 |
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 · 2.77% rent growth · sell at horizon
- IRR
- -9.3%
- Equity multiple
- 0.66×
- Total profit
- $-20,797
- Equity at exit
- $32,505
- IRR
- -0.2%
- Equity multiple
- 0.99×
- Total profit
- $-653
- Equity at exit
- $18,849
Cash invested: $61,040 (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 30310
- Home prices YoY
- -32.8%
- Rents YoY
- 2.8%
- Active inventory
- 459
- Price-to-rent
- 7.9×
Monthly cashflow live
- Estimated rent
- $2,312 high interval (Pro) →
- Mortgage (P&I)
- −$1,143
- Tax from tax record
- −$358 /mo · $4,292/yr
- Insurance
- −$91
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$486
- Net cashflow
- $235
Break-even live
Sensitivity live
| Price | -10% $359 | -5% $297 | +0% $235 | +5% $173 | +10% $112 |
|---|---|---|---|---|---|
| Rent | -10% $52 | -5% $144 | +0% $235 | +5% $326 | +10% $418 |
| Rate | -1.0pp $345 | -0.5pp $291 | base $235 | +0.5pp $179 | +1.0pp $121 |
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
- $54,500
- Closing costs
- $6,540
- 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 |
|---|---|---|---|---|---|---|---|---|
| 973 Lawton St SW Atlanta, GA | 3.0 | 1.0 | 912 | $1,575 | $1.73 | 9d | 1 | 0.11mi |
| 1180 Richland Rd SW Atlanta, GA | 3.0 | 2.0 | 1082 | $2,800 | $2.59 | 26d | 1 | 0.20mi |
| 818 Peeples St SW Atlanta, GA | 2.0 | 1.0 | 936 | $1,500 | $1.60 | 26d | 1 | 0.24mi |
| 903 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1500 | $7,500 | $5.00 | 26d | 1 | 0.40mi |
| 903 Beecher St SW Unit 905 Beecher Atlanta, GA | 3.0 | 2.0 | 1500 | $4,000 | $2.67 | 23d | 1 | 0.40mi |
| 1316 Plaza Ave SW Atlanta, GA | 3.0 | 2.0 | 1692 | $1,825 | $1.08 | 9d | 1 | 0.47mi |
| 684 Grady Pl SW Atlanta, GA | 4.0 | 2.5 | 1806 | $2,550 | $1.41 | 14d | 1 | 0.48mi |
| 1338 Montreat Ave SW Atlanta, GA | 4.0 | 2.0 | 1750 | $2,260 | $1.29 | 26d | 1 | 0.49mi |
| 931 Oglethorpe Ave SW Atlanta, GA | 3.0 | 2.0 | 1700 | $2,800 | $1.65 | 0d | 1 | 0.49mi |
| 827 Elbert St SW Atlanta, GA | 3.0 | 2.0 | 1300 | $2,900 | $2.23 | 26d | 1 | 0.49mi |
| 660 Queen St SW Unit B Atlanta, GA | 3.0 | 3.0 | 1840 | $3,250 | $1.77 | 26d | 1 | 0.50mi |
| 660 Queen St SW Unit A Atlanta, GA | 3.0 | 2.0 | 1840 | $2,500 | $1.36 | 26d | 1 | 0.50mi |
| 906 Allene Ave SW Atlanta, GA | 3.0 | 2.0 | 1500 | $3,500 | $2.33 | 23d | 1 | 0.55mi |
| 1157 Indale Pl SW Atlanta, GA | 3.0 | 2.0 | 1568 | $2,100 | $1.34 | 23d | 1 | 0.56mi |
| 1409 Bridges Ave SW Atlanta, GA | 4.0 | 3.5 | 1750 | $6,500 | $3.71 | 23d | 1 | 0.67mi |
| 1435 Richland Rd SW Atlanta, GA | 3.0 | 2.0 | 1637 | $2,875 | $1.76 | 16d | 1 | 0.67mi |
| 1256 Ralph David Abernathy Blvd SW Atlanta, GA | 2.0 | 1.0 | 1000 | $1,200 | $1.20 | 26d | 1 | 0.68mi |
| 806 Murphy Ave SW Atlanta, GA | 1.0–2.0 | 1.0 | 825 | $1,254 | $1.52 | 26d | 8 | 0.70mi |
| 802 Lowndes Ave SW Atlanta, GA | 3.0 | 2.0 | 1872 | $2,550 | $1.36 | 23d | 1 | 0.70mi |
| 1448 Westboro Dr SW Atlanta, GA | 3.0 | 2.0 | 1437 | $2,300 | $1.60 | 9d | 1 | 0.71mi |
| 1389 Lanvale Dr SW Atlanta, GA | 3.0 | 2.0 | 1430 | $2,500 | $1.75 | 9d | 1 | 0.71mi |
| 1264 Hartford Ave SW Atlanta, GA | 3.0 | 2.0 | 1290 | $1,989 | $1.54 | 26d | 1 | 0.76mi |
| 966 Gaston St SW Atlanta, GA | 3.0 | 2.5 | 1331 | $2,250 | $1.69 | 26d | 1 | 0.76mi |
| 706 Catherine St SW Atlanta, GA | 3.0 | 2.0 | 1352 | $2,200 | $1.63 | 9d | 1 | 0.77mi |
| 706 Catherine St SW Atlanta, GA | 3.0 | 2.0 | 1352 | $2,200 | $1.63 | 0d | 1 | 0.77mi |
| 1474 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1332 | $3,200 | $2.40 | 26d | 1 | 0.77mi |
| 1473 Beecher St SW Atlanta, GA | 3.0 | 2.0 | 1547 | $2,600 | $1.68 | 26d | 1 | 0.78mi |
| 1435 Lanvale Dr SW Atlanta, GA | 3.0 | 1.0 | 1547 | $1,800 | $1.16 | 9d | 1 | 0.79mi |
| 898 Oak St SW #3203 Atlanta, GA | 2.0 | 2.0 | 1208 | $2,000 | $1.66 | 5d | 1 | 0.79mi |
| 1425 Oglethorpe Ave SW Atlanta, GA | 3.0 | 2.0 | 1540 | $2,950 | $1.92 | 6d | 1 | 0.81mi |
| 1265 Oak St SW Atlanta, GA | 4.0 | 3.0 | 1821 | $3,300 | $1.81 | 26d | 1 | 0.82mi |
| 1262 Lorenzo Dr SW Atlanta, GA | 4.0 | 2.0 | 1292 | $2,100 | $1.63 | 26d | 1 | 0.84mi |
| 1449 Lynford Dr SW Atlanta, GA | 3.0 | 1.0 | 1242 | $1,895 | $1.53 | 26d | 1 | 0.84mi |
| 1449 Lynford Dr SW Atlanta, GA | 3.0 | 1.0 | 1242 | $1,895 | $1.53 | 20d | 1 | 0.84mi |
| 821 Erin Ave SW Atlanta, GA | 3.0 | 2.0 | 1535 | $2,195 | $1.43 | 26d | 1 | 0.86mi |
| 1194 Lucile Ave SW Unit 4 Atlanta, GA | 2.0 | 1.0 | 950 | $1,375 | $1.45 | 26d | 1 | 0.86mi |
| 1080 Westmont Rd SW Atlanta, GA | 3.0 | 2.0 | 1022 | $2,500 | $2.45 | 16d | 1 | 0.87mi |
| 1155 Lucile Ave SW Unit 4 Atlanta, GA | 2.0 | 2.0 | 926 | $1,525 | $1.65 | 26d | 1 | 0.88mi |
| 1155 Lucile Ave SW Apt 1 Atlanta, GA | 3.0 | 2.0 | 1026 | $1,775 | $1.73 | 26d | 1 | 0.88mi |
| 1063 Metropolitan Pkwy SW Atlanta, GA | 4.0 | 2.0 | 1700 | $1,700 | $1.00 | 26d | 1 | 0.89mi |
Listing history 32 events
-
2026-06-21days on market $218,000 Active 129 DOM
-
2026-06-18price $218,000 Active 126 DOM
-
2026-06-18days on market $225,000 Active 126 DOM
-
2026-06-17days on market $225,000 Active 125 DOM
-
2026-06-16days on market $225,000 Active 124 DOM
-
2026-06-15days on market $225,000 Active 123 DOM
-
2026-06-13days on market $225,000 Active 121 DOM
-
2026-06-13days on market $225,000 Active 120 DOM
-
2026-06-09days on market $225,000 Active 117 DOM
-
2026-06-08days on market $225,000 Active 116 DOM
-
2026-06-07days on market $225,000 Active 115 DOM
-
2026-06-04days on market $225,000 Active 112 DOM
-
2026-06-03days on market $225,000 Active 111 DOM
-
2026-06-02days on market $225,000 Active 110 DOM
-
2026-06-01days on market $225,000 Active 109 DOM
-
2026-05-31days on market $225,000 Active 108 DOM
-
2026-04-24price $235,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-04-24price $235,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-03-20price $240,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-03-20price $240,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-03-06price $247,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-03-06price $247,000 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-02-12$255,000 New 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2026-02-12$255,000 Active 718-char remark
Show marketing remark (718 chars)
Welcome to this inviting home located in an established southwest Atlanta neighborhood with no HOA. The layout offers comfortable living with a functional flow between the main living areas, providing flexibility for everyday living or entertaining. The kitchen connects easily to the living and dining spaces, while the bedrooms offer versatility for guests, a home office, or additional living needs. Enjoy outdoor space with a private backyard setting, ideal for relaxing or personalizing to your style. Conveniently situated near major roadways, public transportation, shopping, and dining, this property presents a great opportunity for buyers seeking accessibility and long-term value within the city of Atlanta.
-
2025-10-04historical $2,100
-
2025-08-10$2,100
-
2021-06-16soldstatus $12,993,955
-
2008-08-06soldstatus $11,000
-
2008-03-04$19,900
-
2006-04-20soldstatus $260,000
-
2005-09-07soldstatus $85,000
-
2005-02-23soldstatus $65,000
ⓘ 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
- $4,292 · $358/mo
- Projected year-2 tax
- $4,292 · $358/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 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $27,750
- − Mortgage interest
- −$12,211
- − Property taxes
- −$4,292
- − Insurance
- −$1,090
- − Repairs & maintenance
- −$2,220
- − Management
- −$2,220
- − Depreciation
- −$6,342
- Taxable loss
- −$626
- Est. tax savings @ 24.0%
- +$150
- After-tax cash flow
- $2,972/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)
- 27,186
- Household income
- $53,037
- Rent vs Own
- Severe rent burden
- 1676.0
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 14% Two or more races 4% Hispanic / Latino 4% Asian 2%
- Common ancestry
- Lithuanian 1% Slovak 1% Serbian 0%
- Foreign-born
- 5% · Canada, South Korea, Vietnam
- Languages at home
- 92% English-only · Spanish 4% French/Haitian/Cajun 1% Other Indo-European 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
- ▼ -204.00%
- Current HPI
- 418.7297
- Rent YoY
- ▲ 2.77%
- 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
+261.5% since first listed16 events — show timeline
- 2026-04-24 Price Changed $235,000 GAMLS
- 2026-04-24 Price Changed $235,000 FMLS
- 2026-03-20 Price Changed $240,000 GAMLS
- 2026-03-20 Price Changed $240,000 FMLS
- 2026-03-06 Price Changed $247,000 GAMLS
- 2026-03-06 Price Changed $247,000 FMLS
- 2026-02-12 Listed $255,000 FMLS
- 2026-02-12 Listed $255,000 GAMLS
- 2025-10-04 Rental Removed $2,100 RENTLY
- 2025-08-10 Listed for Rent $2,100 RENTLY
- 2021-06-16 Sold (Public Records) $12,993,955 Public Records
- 2008-08-06 Sold (MLS) $11,000 FMLS
- 2008-03-04 Listed $19,900 FMLS
- 2006-04-20 Sold (Public Records) $260,000 Public Records
- 2005-09-07 Sold (Public Records) $85,000 Public Records
- 2005-02-23 Sold (Public Records) $65,000 Public Records
Property tax history
+5.8%/yrLatest (2025): $4,292 · +111.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…