5640 Forest Dr · Woodstock, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 6 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +12.7/15.0
- Cash flow +11.0/30.0
- Schools +4.2/10.0
- Livability +3.7/5.0
- DSCR +3.2/10.0
- Rent growth +2.9/5.0
- 1% rule +2.5/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$329,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don't miss this opportunity to make it your own! ....Call to schedule your tour today
Key facts
- Fully renovated
- Cherry cabinets
- Granite countertops
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $330k.
Deal economics
- At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
- To cash-flow at today's rent, offer at most $305k (7.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (25.4% below list).
- Recommended offer: $246k (25.4% below list) — sets the bar for 1% rule.
- Cap rate 5.8% vs local median 3.3% in Woodstock — 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 73/100 on livability (#46 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
- Cherokee County (suburban): math 46% / reading 48% proficiency, ranked #17 of 174 in GA (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Clark Creek Elementary School (math 55% / reading 45%, grade D+, #255 of 1,228 statewide, top 21%, 1,113 students, 44% FRL); E. T. Booth Middle School (math 41% / reading 50%, grade D+, #97 of 470 statewide, top 22%, 1,654 students, 33% FRL); Etowah High School (math 14% / reading 36%, grade F, #181 of 424 statewide, top 43%, 2,441 students, 28% FRL).
- Market conditions: Rents rising (+1.7%/yr); 329 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,665 units permitted in Cherokee County in 2024 (852 in 5+ unit buildings).
- This rent runs 30% of the median local income ($98k/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 $10k of value loss. Plan a longer hold.
- Cherokee County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 95 days — a 9% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 17y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $70k; list at $330k implies a 371% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 95 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
- Built in 1969 — 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.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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
- 0.75% ✗
- Cap rate
- 5.79%
- Cash-on-cash
- -1.81%
- DSCR
- 0.92
- GRM
- 11.2
CMA / ARV
- ARV (median comp)
- $373,027
- List price
- $329,900
- Delta
- -11.56%
- 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 |
|---|---|---|---|---|---|---|---|
| 140 Bryon Ln | 0.54mi | 3/2.5 | 2,020 (-3%) | 2mo | $394,000 | $195 | 65 |
| 2310 Cascade Dr | 0.62mi | 3/2.0 | 2,120 (+2%) | 4mo | $276,000 | $130 | 63 |
| 160 Bryon Ln | 0.52mi | 3/2.5 | 2,225 (+7%) | 1mo | $385,000 | $173 | 59 |
| 162 Bryon Ln | 0.54mi | 4/2.5 (+1) | 2,200 (+6%) | 1mo | $390,000 | $177 | 55 |
| 122 Tyson Woods Rd | 0.50mi | 3/2.5 | 2,238 (+8%) | 8mo | $340,000 | $152 | 53 |
| 174 Bryon Ln | 0.59mi | 4/2.5 (+1) | 2,225 (+7%) | 1mo | $415,000 | $187 | 51 |
| 153 Bryon Ln | 0.55mi | 3/2.5 | 1,821 (-12%) | 1mo | $365,000 | $200 | 49 |
| 5318 Cross Creek Cv | 0.67mi | 3/3.0 | 1,958 (-6%) | 7mo | $390,000 | $199 | 47 |
| 5307 Shadow Cir | 0.56mi | 4/3.0 (+1) | 2,220 (+7%) | 6mo | $424,000 | $191 | 46 |
| 1013 Water Oak Trce | 0.67mi | 4/2.5 (+1) | 2,288 (+10%) | 0mo | $439,900 | $192 | 43 |
| 111 Tyson Woods Rd | 0.46mi | 4/2.5 (+1) | 2,372 (+14%) | 7mo | $370,000 | $156 | 40 |
| 5512 Arrowhead Dr | 0.57mi | 4/3.0 (+1) | 1,828 (-12%) | 7mo | $285,000 | $156 | 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 · 1.71% rent growth · sell at horizon
- IRR
- -20.6%
- Equity multiple
- 0.29×
- Total profit
- $-65,551
- Equity at exit
- $49,189
- IRR
- -16.8%
- Equity multiple
- 0.12×
- Total profit
- $-81,432
- Equity at exit
- $28,524
Cash invested: $92,372 (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 30102
- Rents YoY
- 1.7%
- Active inventory
- 329
- Price-to-rent
- 11.2×
Monthly cashflow live
- Estimated rent
- $2,460 high interval (Pro) →
- Mortgage (P&I)
- −$1,730
- Tax from tax record
- −$215 /mo · $2,580/yr
- Insurance
- −$137
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$517
- Net cashflow
- $-139
Break-even live
Sensitivity live
| Price | -10% $48 | -5% $-46 | +0% $-139 | +5% $-232 | +10% $-326 |
|---|---|---|---|---|---|
| Rent | -10% $-333 | -5% $-236 | +0% $-139 | +5% $-42 | +10% $55 |
| Rate | -1.0pp $27 | -0.5pp $-55 | base $-139 | +0.5pp $-225 | +1.0pp $-312 |
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
- $82,475
- Closing costs
- $9,897
- 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 |
|---|---|---|---|---|---|---|---|---|
| 5781 Woodland Dr Acworth, GA | 3.0 | 2.0 | 1457 | $2,500 | $1.72 | 45d | 1 | 0.34mi |
| The Parker Acworth, GA | 1.0–3.0 | 1.0–2.0 | 1108 | $3,210 | $2.90 | 0d | 109 | 0.36mi |
| 1151 Hunter Trl Acworth, GA | 3.0–4.0 | 2.5–3.0 | 1399 | $2,240 | $1.60 | 1d | 11 | 0.42mi |
| 1420 Hunter Trl Acworth, GA | 4.0 | 3.5 | 2519 | $2,700 | $1.07 | 26d | 1 | 0.44mi |
| 2008 Halcyon Ln Acworth, GA | 3.0 | 2.5 | 1849 | $2,405 | $1.30 | 6d | 1 | 0.55mi |
| 4000 Teeline Trl Acworth, GA | 4.0 | 2.5 | 1724 | $2,484 | $1.44 | 26d | 1 | 0.59mi |
| 1040 Tranquil Gardens Pl Unit 1040 Acworth, GA | 4.0 | 2.5 | 1833 | $2,684 | $1.46 | 45d | 1 | 0.61mi |
| 1178 Buice Lake Pkwy Acworth, GA | 4.0 | 3.0 | 2100 | $2,600 | $1.24 | 26d | 1 | 0.64mi |
| 1031 Tranquil Gardens Pl Acworth, GA | 3.0–4.0 | 2.5 | 1789 | $2,295 | $1.28 | 22d | 9 | 0.64mi |
| 3009 Faireno Pl Unit 3009 Acworth, GA | 3.0 | 2.5 | 1849 | $2,459 | $1.33 | 45d | 1 | 0.64mi |
| 422 Herring Dr Acworth, GA | 3.0 | 2.5 | 2100 | $2,350 | $1.12 | 45d | 1 | 0.68mi |
| 3331 Owl Creek Pkwy Acworth, GA | 3.0 | 2.5 | 2100 | $2,500 | $1.19 | 45d | 1 | 0.68mi |
| 201 Brighton Bend Ln Acworth, GA | 3.0 | 2.5 | 2070 | $2,650 | $1.28 | 26d | 1 | 0.69mi |
| 900 Buice Lake Pkwy Acworth, GA | 1.0–3.0 | 1.0–2.0 | 1054 | $2,289 | $2.17 | 1d | 33 | 0.70mi |
| 1000 Etowah Ferry Dr Acworth, GA | 1.0–3.0 | 1.0–3.0 | 1136 | $2,916 | $2.57 | 0d | 29 | 0.71mi |
| 756 Payton Ln Acworth, GA | 3.0 | 2.5 | 1972 | $2,500 | $1.27 | 12d | 1 | 0.73mi |
| 737 Payton Ln Acworth, GA | 3.0 | 2.5 | 1970 | $2,300 | $1.17 | 26d | 1 | 0.75mi |
| 741 Payton Ln Acworth, GA | 3.0 | 2.5 | 1970 | $2,400 | $1.22 | 26d | 1 | 0.75mi |
| 801 Cameron Trl Acworth, GA | 3.0 | 2.5 | 2100 | $2,350 | $1.12 | 6d | 1 | 0.76mi |
| 560 Aberdeen Meadow Ln Acworth, GA | 3.0 | 2.5 | 1824 | $2,350 | $1.29 | 45d | 1 | 0.78mi |
| 1004 Taylor Ct Acworth, GA | 3.0 | 4.0 | 1985 | $2,399 | $1.21 | 1d | 1 | 0.78mi |
| 1009 Taylor Ct Acworth, GA | 3.0 | 2.5 | 1970 | $2,450 | $1.24 | 26d | 1 | 0.78mi |
| 568 Aberdeen Meadow Ln Acworth, GA | 3.0 | 2.5 | 1824 | $2,450 | $1.34 | 45d | 1 | 0.78mi |
| 1216 Marlo Way Acworth, GA | 3.0 | 2.5 | 1985 | $2,500 | $1.26 | 45d | 1 | 0.79mi |
| 660 Devon Aly Acworth, GA | 4.0 | 3.5 | 2471 | $2,750 | $1.11 | 45d | 1 | 0.80mi |
| 600 Glendale Forest Dr Woodstock, GA | 3.0 | 2.0 | 1662 | $2,290 | $1.38 | 14d | 1 | 0.90mi |
| 143 Linton Dr Acworth, GA | 3.0 | 2.5 | 1564 | $1,900 | $1.21 | 14d | 1 | 0.92mi |
| 107 Windflower Way Acworth, GA | 4.0 | 2.5 | 1785 | $2,345 | $1.31 | 24d | 1 | 0.92mi |
| 111 Windflower Way Acworth, GA | 4.0 | 2.5 | 1785 | $2,245 | $1.26 | 24d | 1 | 0.92mi |
| 121 Windflower Way Acworth, GA | 4.0 | 2.5 | 1785 | $2,345 | $1.31 | 14d | 1 | 0.93mi |
| 303 Bascomb Cres Acworth, GA | 3.0 | 2.5 | 1785 | $2,242 | $1.26 | 24d | 1 | 0.94mi |
| 145 Windflower Way Acworth, GA | 4.0 | 2.5 | 1785 | $2,345 | $1.31 | 7d | 1 | 0.96mi |
| 331 Bascomb Cres Acworth, GA | 3.0 | 2.5 | 1785 | $2,242 | $1.26 | 24d | 1 | 0.97mi |
| 345 Bascomb Cres Acworth, GA | 3.0 | 2.5 | 1785 | $2,242 | $1.26 | 24d | 1 | 0.98mi |
| 2008 Queensbury Dr Acworth, GA | 3.0 | 2.0 | 1436 | $2,450 | $1.71 | 45d | 1 | 1.16mi |
| 4832 Highway 92 Acworth, GA | 1.0–3.0 | 1.0–2.0 | 1076 | $2,704 | $2.51 | 1d | 18 | 1.20mi |
| 2672 Suzanne Ln Unit B Acworth, GA | 2.0 | 2.0 | 1400 | $2,000 | $1.43 | 14d | 1 | 1.21mi |
| 1212 Woodstream Cir NW Acworth, GA | 3.0 | 2.0 | 1850 | $2,100 | $1.14 | 26d | 1 | 1.22mi |
| 1194 Meadow Oaks Dr NW Acworth, GA | 3.0 | 2.0 | 1551 | $2,300 | $1.48 | 7d | 1 | 1.45mi |
| 1194 Meadow Oaks Dr NW Acworth, GA | 3.0 | 2.0 | 1551 | $2,300 | $1.48 | 6d | 1 | 1.45mi |
Listing history 21 events
-
2026-06-15status $329,900 Pending 95 DOM
-
2026-06-15days on market $329,900 Active 95 DOM
-
2026-06-13days on market $329,900 Active 93 DOM
-
2026-06-09days on market $329,900 Active 89 DOM
-
2026-06-08days on market $329,900 Active 88 DOM
-
2026-06-07days on market $329,900 Active 87 DOM
-
2026-06-04days on market $329,900 Active 84 DOM
-
2026-06-03days on market $329,900 Active 83 DOM
-
2026-06-02days on market $329,900 Active 82 DOM
-
2026-06-01days on market $329,900 Active 81 DOM
-
2026-05-31days on market $329,900 Active 80 DOM
-
2026-05-12price $329,900 1064-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2026-05-12price $329,900 1075-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2026-04-13price $339,000 1064-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2026-04-13price $339,000 1075-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2026-03-12$345,000 New 1064-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2026-03-12$345,000 Active 1075-char remark
Show marketing remark (1075 chars)
Welcome home to this fully renovated 3 bedroom, 2 bath split level in the heart of Acworth. Main level of home features a spacious living room and a kitchen with cherry cabinets, granite countertops and a walk in pantry. Upper level boasts a primary bedroom with an attached & renovated full bath, 2 more spacious secondary bedrooms and a 2nd full bath off hallway with double vanities. The lower level boasts a partially finished basement with space for rec room, media room or office, as well as separate storage and workshop area and the laundry area. Updates include Hardiplank on upper portion, kitchen cabinets w/ backsplash, flooring, half bath converted to full bath, primary bathroom, driveway replaced and expanded along with front patio, HVAC updated 2024, water heater updated January 2026, Gutter Guard gutters. Situated on a large .90 acre double lot with level private backyard, home is in a convenient location near I-75, dining, entertainment, and shopping. Don’t miss this opportunity to make it your own! ….Call to schedule your tour today
-
2009-07-22soldstatus $70,000
-
2009-02-25$69,900
-
2004-12-15soldstatus $112,500
-
1975-04-01soldstatus $29,900
ⓘ 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
- $2,580 · $215/mo
- Projected year-2 tax
- $3,035 · $253/mo
- Expected delta
- +$455/yr (+$38/mo · 17.6%)
ⓘ 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 6 d/yr ≥103°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 20% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $29,521
- − Mortgage interest
- −$18,480
- − Property taxes
- −$2,580
- − Insurance
- −$1,650
- − Repairs & maintenance
- −$2,362
- − Management
- −$2,362
- − Depreciation
- −$9,597
- Taxable loss
- −$7,509
- Est. tax savings @ 24.0%
- +$1,802
- After-tax cash flow
- $134/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
- Cherokee County
- NCES district ID
- 1301110
- Math proficiency
- 46% ▼ -11.00%
- Reading proficiency
- 48% ▼ -8.00%
- Median HH income
- $69,295
- Composite
- 42.14/100
- National rank
- #3304
- State rank
- #17 of 174 in GA
Livability — Woodstock
- Score
- 73/100
- State rank
- #46
- US rank
- #5116
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Cherokee County · 289,977 people
- City population
- 109,446
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 45,319
- Household income
- $97,676
- Rent vs Own
- Severe rent burden
- 940.0
Population outlook (Cherokee County) Hauer SSP2
- Today (2025)
- 281,923 people
- By 2030
- 303,845 · +7.8%
- By 2040
- 344,738 · +22.3%
- By 2050
- 379,010 · +34.4%
- By 2075
- 449,617 · +59.5%
- By 2100
- 484,103 · +71.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 63% Hispanic / Latino 14% Black 14% Two or more races 6% Asian 4%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 2%
- Common ancestry
- Lithuanian 2% Romanian 2% Slovak 2%
- Foreign-born
- 15% · Canada, Jamaica, Vietnam
- Languages at home
- 81% English-only · Spanish 12% Other Indo-European 2% Russian/Polish/Slavic 1%
Political lean MEDSL · Cherokee
- 2024 margin
- Solid R (+39.0) · D 30.1% · R 69.1%
- 2008→2024 swing
- +12.1pp toward D · 2008: -51.1pp · 2024: -39.0pp
- All cycles
- 2024: R+39.0 2020: R+39.2 2016: R+50.0 2012: R+57.8 2008: R+51.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -209.73%
- Current HPI
- 250.4575
- Rent YoY
- ▲ 1.71%
- 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
+1003.3% since first listed10 events — show timeline
- 2026-05-12 Price Changed $329,900 GAMLS
- 2026-05-12 Price Changed $329,900 FMLS
- 2026-04-13 Price Changed $339,000 GAMLS
- 2026-04-13 Price Changed $339,000 FMLS
- 2026-03-12 Listed $345,000 FMLS
- 2026-03-12 Listed $345,000 GAMLS
- 2009-07-22 Sold (MLS) $70,000 FMLS
- 2009-02-25 Listed $69,900 FMLS
- 2004-12-15 Sold (Public Records) $112,500 Public Records
- 1975-04-01 Sold (Public Records) $29,900 Public Records
Property tax history
+5.4%/yrLatest (2025): $2,580 · -0.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…