1759 Broad River Rd · College Park, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 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 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 +18.2/30.0
- ARV discount +14.8/15.0
- Appreciation +10.0/10.0
- 1% rule +5.7/10.0
- DSCR +5.7/10.0
- Livability +3.0/5.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
$170,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA — Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. With a little TLC, this home will shine like new! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
Key facts
- Ample closet space
- Convenient half bath
- $83 HOA
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath townhouse listed at $170k.
Deal economics
- At list price, monthly cash flow is $152 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $170k).
- Recommended offer: $160k (6.0% below list) — sets the bar for market timing.
- Cap rate 7.4% vs local median 3.8% in College Park — 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 59/100 on livability (#408 in GA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, cost of living A+, housing A-; Watch: crime F, amenities F, employment D-.
- Clayton County (suburban): math 11% / reading 20% proficiency, ranked #155 of 174 in GA (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Northcutt Elementary School (math 15% / reading 24%, grade F, #873 of 1,228 statewide, top 71%, 693 students, 90% FRL); North Clayton Middle School (math 12% / reading 27%, grade F, #356 of 470 statewide, top 78%, 767 students, 90% FRL); North Clayton High School (math 2% / reading 22%, grade F, #336 of 424 statewide, top 80%, 1,206 students, 90% FRL).
- Market conditions: Rents flat; 655 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); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 865 units permitted in Clayton County in 2024 (448 in 5+ unit buildings).
- This rent runs 32% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
- Clayton County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (10.0% appreciation + 0.9% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 82 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 25% 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 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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
- 1.07% ✓
- Cap rate
- 7.36%
- Cash-on-cash
- 3.82%
- DSCR
- 1.17
- GRM
- 7.8
CMA / ARV
- ARV (median comp)
- $202,742
- List price
- $170,000
- Delta
- -16.15%
- 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 |
|---|---|---|---|---|---|---|---|
| 1753 Broad River Rd | 0.01mi | 3/2.5 | 1,452 (+1%) | 18mo | $217,000 | $149 | 81 |
| 1853 Broad River Rd | 0.07mi | 3/2.5 | 1,520 (+5%) | 8mo | $255,000 | $168 | 79 |
| 1732 Broad River Rd | 0.07mi | 4/2.5 (+1) | 1,452 (+1%) | 13mo | $200,000 | $138 | 78 |
| 1841 Broad River Rd | 0.06mi | 3/3.0 | 1,520 (+5%) | 14mo | $235,000 | $155 | 76 |
| 1831 Broad River Rd | 0.06mi | 3/2.5 | 1,520 (+5%) | 13mo | $239,000 | $157 | 75 |
| 1849 Broad River Rd | 0.07mi | 3/2.5 | 1,520 (+5%) | 14mo | $245,000 | $161 | 75 |
| 1845 Broad River Rd | 0.07mi | 3/2.5 | 1,520 (+5%) | 15mo | $254,700 | $168 | 73 |
| 1792 Broad River Rd | 0.04mi | 3/2.5 | 1,528 (+6%) | 17mo | $188,000 | $123 | 72 |
| 1748 Broad River Rd | 0.03mi | 2/2.5 (-1) | 1,352 (-6%) | 13mo | $169,000 | $125 | 70 |
| 1758 Broad River Rd | 0.02mi | 2/2.5 (-1) | 1,384 (-4%) | 22mo | $162,000 | $117 | 67 |
| 1121 Knight Walk NW | 0.59mi | 2/2.5 (-1) | 1,361 (-6%) | 7mo | $449,900 | $331 | 50 |
| 1127 Knight Walk | 0.59mi | 2/2.5 (-1) | 1,361 (-6%) | 8mo | $459,000 | $337 | 49 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 0.95% rent growth · sell at horizon
- IRR
- 26.2%
- Equity multiple
- 3.07×
- Total profit
- $98,669
- Equity at exit
- $153,149
- IRR
- 22.5%
- Equity multiple
- 6.81×
- Total profit
- $276,326
- Equity at exit
- $330,273
Cash invested: $47,600 (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 30349
- Home prices YoY
- 4.6%
- Rents YoY
- 0.9%
- Active inventory
- 655
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $1,812 high interval (Pro) →
- Mortgage (P&I)
- −$891
- Tax from tax record
- −$235 /mo · $2,818/yr
- Insurance
- −$71
- HOA
- −$83
- Vacancy / Maint / Mgmt
- −$381
- Net cashflow
- $152
Break-even live
Sensitivity live
| Price | -10% $248 | -5% $200 | +0% $152 | +5% $103 | +10% $55 |
|---|---|---|---|---|---|
| Rent | -10% $8 | -5% $80 | +0% $152 | +5% $223 | +10% $295 |
| Rate | -1.0pp $237 | -0.5pp $195 | base $152 | +0.5pp $108 | +1.0pp $63 |
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
- $42,500
- Closing costs
- $5,100
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1758 Broad River Rd Atlanta, GA | 2.0 | 2.5 | 1384 | $1,650 | $1.19 | 4d | 1 | 0.02mi |
| 1748 Broad River Rd Atlanta, GA | 2.0 | 2.5 | 1352 | $1,800 | $1.33 | 45d | 1 | 0.02mi |
| 1736 Broad River Rd Atlanta, GA | 3.0 | 2.5 | 1558 | $1,731 | $1.11 | 26d | 1 | 0.05mi |
| 1770 Broad River Rd Atlanta, GA | 3.0 | 2.5 | 1528 | $1,661 | $1.09 | 0d | 1 | 0.05mi |
| 1857 Broad River Rd Atlanta, GA | 3.0 | 2.5 | 1530 | $1,950 | $1.27 | 45d | 1 | 0.07mi |
| 1875 E Pleasant Hill Rd Atlanta, GA | 1.0–2.0 | 1.0–2.0 | 942 | $1,595 | $1.69 | 0d | 21 | 0.13mi |
| 1507 Pine Dr Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1050 | $1,576 | $1.50 | 4d | 9 | 0.37mi |
| 5505 Park Pl S Atlanta, GA | 2.0 | 2.0 | 1680 | $1,800 | $1.07 | 45d | 1 | 0.39mi |
| 5914 Grande River Rd Atlanta, GA | 3.0 | 2.5 | 1780 | $2,210 | $1.24 | 45d | 1 | 0.40mi |
| 5489 Park Pl S Atlanta, GA | 2.0 | 2.5 | 1184 | $1,550 | $1.31 | 26d | 1 | 0.41mi |
| 5477 Denny Dr Atlanta, GA | 4.0 | 3.0 | 1500 | $1,650 | $1.10 | 45d | 1 | 0.46mi |
| 5391 W Fayetteville Rd Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 883 | $1,734 | $1.96 | 3d | 15 | 0.47mi |
| 5692 Norman Ct Atlanta, GA | 3.0 | 2.5 | 1770 | $1,806 | $1.02 | 7d | 1 | 0.51mi |
| 1561 Norman Xing Atlanta, GA | 3.0 | 2.5 | 1436 | $1,699 | $1.18 | 45d | 1 | 0.52mi |
| 5730 N Castlegate Dr Unit A Atlanta, GA | 2.0 | 2.5 | 1125 | $1,395 | $1.24 | 45d | 1 | 0.52mi |
| 5626 Norman Ct Atlanta, GA | 3.0 | 2.0 | 1344 | $1,790 | $1.33 | 45d | 1 | 0.59mi |
| 1533 Northcut Ct Atlanta, GA | 3.0 | 2.5 | 1872 | $1,938 | $1.04 | 14d | 1 | 0.59mi |
| 1603 Blossom Dr Atlanta, GA | 3.0 | 2.5 | 1550 | $2,055 | $1.33 | 3d | 1 | 0.59mi |
| 5443 Northcut Dr Atlanta, GA | 3.0 | 2.0 | 1872 | $1,751 | $0.94 | 45d | 1 | 0.60mi |
| 395 Fox Trail Dr Atlanta, GA | 3.0 | 2.0 | 1400 | $1,980 | $1.41 | 13d | 1 | 0.62mi |
| 5298 Hanover St Atlanta, GA | 3.0 | 2.5 | 1610 | $2,188 | $1.36 | 7d | 1 | 0.64mi |
| 5271 W Fayetteville Rd Atlanta, GA | 2.0 | 2.5 | 1500 | $1,390 | $0.93 | 45d | 1 | 0.65mi |
| 5866 Summerglen Ln Atlanta, GA | 3.0 | 2.0 | 1400 | $1,450 | $1.04 | 45d | 1 | 0.66mi |
| 5275 Hanover St Atlanta, GA | 3.0 | 2.5 | 1613 | $1,973 | $1.22 | 0d | 1 | 0.69mi |
| 5577 Riverdale Rd Atlanta, GA | 1.0–2.0 | 1.5–2.5 | 1250 | $1,233 | $0.99 | 0d | 3 | 0.70mi |
| 5503 Riverdale Rd Atlanta, GA | 2.0 | 1.0 | 868 | $1,250 | $1.44 | 45d | 1 | 0.72mi |
| 5267 Joan of Arc Pl Atlanta, GA | 3.0 | 1.0 | 1066 | $1,743 | $1.64 | 45d | 1 | 0.79mi |
| 5219 Hanover St Atlanta, GA | 3.0 | 2.5 | 1864 | $1,850 | $0.99 | 45d | 1 | 0.79mi |
| 5234 Norman Blvd Atlanta, GA | 3.0 | 2.0 | 1404 | $1,785 | $1.27 | 45d | 1 | 0.84mi |
| 5185 Hanover St Atlanta, GA | 3.0 | 2.0 | 1750 | $1,950 | $1.11 | 45d | 1 | 0.85mi |
| 5185 Hanover St Unit 1 Atlanta, GA | 3.0 | 2.5 | 1750 | $1,950 | $1.11 | 45d | 1 | 0.85mi |
| 6071 Camden Forrest Dr Riverdale, GA | 2.0 | 3.0 | 1040 | $1,650 | $1.59 | 0d | 1 | 0.86mi |
| 5515 Scofield Rd Atlanta, GA | 3.0 | 2.0 | 1109 | $1,788 | $1.61 | 12d | 1 | 0.86mi |
| 5442 Scofield Rd Atlanta, GA | 3.0 | 1.5 | 1368 | $1,775 | $1.30 | 45d | 1 | 0.87mi |
| 5327 Riverwalk Dr Atlanta, GA | 1.0–3.0 | 1.0–1.5 | 972 | $1,380 | $1.42 | 0d | 342 | 0.87mi |
| 6076 Camden Forrest Dr Riverdale, GA | 3.0 | 2.5 | 1566 | $1,700 | $1.09 | 7d | 1 | 0.88mi |
| 6104 Camden Forrest Ct Riverdale, GA | 2.0 | 2.5 | 1812 | $1,700 | $0.94 | 45d | 1 | 0.91mi |
| 5689 Isleworth Way Atlanta, GA | 3.0 | 2.0 | 1248 | $1,800 | $1.44 | 17d | 1 | 0.92mi |
| 6115 Camden Forrest Dr Riverdale, GA | 2.0 | 2.5 | 1100 | $1,600 | $1.45 | 20d | 1 | 0.94mi |
| 2001 Godby Rd Atlanta, GA | 1.0–3.0 | 1.5–2.5 | 1275 | $1,425 | $1.12 | 4d | 5 | 0.94mi |
HOA detail
- Monthly dues
- $83 · $996/yr
Listing history 15 events
-
2026-06-13days on market $170,000 Active 82 DOM
-
2026-06-09days on market $170,000 Active 78 DOM
-
2026-06-08days on market $170,000 Active 77 DOM
-
2026-06-07days on market $170,000 Active 76 DOM
-
2026-06-04days on market $170,000 Active 73 DOM
-
2026-06-03days on market $170,000 Active 72 DOM
-
2026-06-02days on market $170,000 Active 71 DOM
-
2026-06-01days on market $170,000 Active 70 DOM
-
2026-05-31days on market $170,000 Active 69 DOM
-
2026-04-23price $170,000 992-char remark
Show marketing remark (1004 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA - Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. Seller is offering $5,000 in closing costs or improvement concessions!! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
-
2026-04-23price $170,000 1004-char remark
Show marketing remark (1004 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA - Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. Seller is offering $5,000 in closing costs or improvement concessions!! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
-
2026-03-30price $180,000 1004-char remark
Show marketing remark (992 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA — Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. With a little TLC, this home will shine like new! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
-
2026-03-30price $180,000 992-char remark
Show marketing remark (992 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA — Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. With a little TLC, this home will shine like new! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
-
2026-03-15$184,000 New 1004-char remark
Show marketing remark (992 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA — Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. With a little TLC, this home will shine like new! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
-
2026-03-15$184,000 Active 992-char remark
Show marketing remark (992 chars)
Charming 3-Bed, 2.5-Bath Townhome in College Park, GA — Close to the Airport! Welcome home to this spacious 3-bedroom, 2.5-bath townhome in the heart of College Park, just minutes from Hartsfield-Jackson Atlanta Airport. Whether you're a first-time homebuyer or looking for an investment opportunity, this home offers fantastic potential and incredible value. As you enter, you'll be greeted by an open and inviting floor plan with plenty of natural light. The main level features a spacious living room, perfect for relaxing or entertaining guests, with easy access to the well-equipped kitchen and dining area. A convenient half bath rounds out the first floor. Upstairs, you'll find three generously sized bedrooms, including a master suite with an en-suite bath and ample closet space. With a little TLC, this home will shine like new! The townhome's prime location near major highways, shops, and restaurants ensures that everything you need is just around the corner.
ⓘ 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
- $2,818 · $235/mo
- Projected year-2 tax
- $2,818 · $235/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 6/10 Major 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 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
- $21,748
- − Mortgage interest
- −$9,523
- − Property taxes
- −$2,818
- − Insurance
- −$850
- − Repairs & maintenance
- −$1,740
- − Management
- −$1,740
- − HOA
- −$996
- − Depreciation
- −$4,945
- Taxable loss
- −$864
- Est. tax savings @ 24.0%
- +$207
- After-tax cash flow
- $2,026/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
- Clayton County
- NCES district ID
- 1301230
- Math proficiency
- 11% ▼ -13.00%
- Reading proficiency
- 20% ▼ -9.00%
- Median HH income
- $42,266
- Composite
- 13.41/100
- National rank
- #9527
- State rank
- #155 of 174 in GA
Livability — College Park
- Score
- 59/100
- State rank
- #408
- US rank
- #20212
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Fulton County · 1,094,430 people
- City population
- 10,694
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 79,872
- Household income
- $67,023
- Rent vs Own
- Severe rent burden
- 4258.0
Population outlook (Clayton County) Hauer SSP2
- Today (2025)
- 310,777 people
- By 2030
- 329,762 · +6.1%
- By 2040
- 368,052 · +18.4%
- By 2050
- 401,196 · +29.1%
- By 2075
- 472,488 · +52.0%
- By 2100
- 500,446 · +61.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (89%)
- Race & ethnicity
- Black 89% Hispanic / Latino 5% Two or more races 4% White 3%
- Foreign-born
- 9% · Canada
- Languages at home
- 88% English-only · Spanish 6% French/Haitian/Cajun 1%
Political lean MEDSL · Clayton
- 2024 margin
- Solid D (+69.2) · D 84.3% · R 15.1%
- 2008→2024 swing
- +2.8pp toward D · 2008: 66.4pp · 2024: 69.2pp
- All cycles
- 2024: D+69.2 2020: D+70.9 2016: D+71.9 2012: D+70.1 2008: D+66.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 18.01%
- Current HPI
- 407.99
- Rent YoY
- ▲ 0.95%
- 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
-7.6% since first listed6 events — show timeline
- 2026-04-23 Price Changed $170,000 FMLS
- 2026-04-23 Price Changed $170,000 GAMLS
- 2026-03-30 Price Changed $180,000 GAMLS
- 2026-03-30 Price Changed $180,000 FMLS
- 2026-03-15 Listed $184,000 FMLS
- 2026-03-15 Listed $184,000 GAMLS
Property tax history
+5.7%/yrLatest (2025): $2,818 · +3.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…