4245 Utoy Ct 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 3/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 5 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +3.2/5.0
- Schools +2.7/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$105,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
Key facts
- 0.34 acre lot
- 2 parking spots
- Built 1963
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $105k.
Deal economics
- At list price, monthly cash flow is $585 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $105k).
- Recommended offer: $96k (9.0% below list) — sets the bar for market timing.
- Cap rate 13.0% 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: schools C-, 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.
- Market conditions: Rents rising (+2.6%/yr); 487 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
- This rent runs 33% of the median local income ($63k/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 $726 of loan paydown is wiped out by about $3k 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 + 2.6% rent growth), your $29k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 115 days — a 9% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 5y ago; this cycle's ask has dropped $50k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 5→13/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 115 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1963 — 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
- 1.64% ✓
- Cap rate
- 12.98%
- Cash-on-cash
- 23.88%
- DSCR
- 2.06
- GRM
- 5.1
CMA / ARV
- ARV (median comp)
- $217,423
- List price
- $105,000
- Delta
- -51.71%
- 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 |
|---|---|---|---|---|---|---|---|
| 4245 Utoy Ct SW | 0.00mi | 3/1.5 | 1,000 (0%) | 0mo | $98,000 | $98 | 98 |
| 404 Utoy Cir SW | 0.17mi | 3/1.0 | 1,025 (+2%) | 12mo | $200,000 | $195 | 78 |
| 453 Utoy Cir SW | 0.27mi | 3/2.0 | 1,000 (0%) | 9mo | $160,000 | $160 | 76 |
| 455 Dollar Mill Rd SW | 0.25mi | 3/2.0 | 960 (-4%) | 12mo | $208,000 | $217 | 68 |
| 673 Utoy Cir SW | 0.19mi | 3/1.5 | 1,125 (+12%) | 2mo | $185,000 | $164 | 67 |
| 4062 Doster Dr SW | 0.61mi | 3/1.0 | 1,000 (0%) | 10mo | $192,000 | $192 | 63 |
| 4077 Codel St SW | 0.58mi | 3/1.0 | 1,050 (+5%) | 9mo | $183,500 | $175 | 57 |
| 4225 Bakers Ferry Rd | 0.56mi | 2/1.5 (-1) | 1,056 (+6%) | 1mo | $77,500 | $73 | 57 |
| 445 Wilson Mill Rd SW | 0.69mi | 3/1.5 | 1,053 (+5%) | 4mo | $193,500 | $184 | 54 |
| 792 Plainville Cir SW | 0.63mi | 3/1.0 | 1,040 (+4%) | 13mo | $147,000 | $141 | 53 |
| 4310 Bakers Ferry Rd SW | 0.42mi | 4/2.0 (+1) | 1,084 (+8%) | 8mo | $213,000 | $196 | 51 |
| 4009 Ester Dr SW | 0.70mi | 3/1.0 | 1,056 (+6%) | 11mo | $130,000 | $123 | 49 |
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 · 2.63% rent growth · sell at horizon
- IRR
- 16.7%
- Equity multiple
- 1.67×
- Total profit
- $19,672
- Equity at exit
- $15,656
- IRR
- 25.0%
- Equity multiple
- 3.13×
- Total profit
- $62,749
- Equity at exit
- $9,078
Cash invested: $29,400 (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
ZIP-level market 30331
- Home prices YoY
- -34.2%
- Rents YoY
- 2.6%
- Active inventory
- 487
- Price-to-rent
- 5.1×
Monthly cashflow live
- Estimated rent
- $1,723 high interval (Pro) →
- Mortgage (P&I)
- −$551
- Tax from tax record
- −$182 /mo · $2,181/yr
- Insurance
- −$44
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$362
- Net cashflow
- $585
Break-even live
Sensitivity live
| Price | -10% $645 | -5% $615 | +0% $585 | +5% $555 | +10% $526 |
|---|---|---|---|---|---|
| Rent | -10% $449 | -5% $517 | +0% $585 | +5% $653 | +10% $721 |
| Rate | -1.0pp $638 | -0.5pp $612 | base $585 | +0.5pp $558 | +1.0pp $530 |
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
- $26,250
- Closing costs
- $3,150
- 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 34 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3915 Basil Way SW Atlanta, GA | 3.0 | 2.0 | 1287 | $2,600 | $2.02 | 25d | 1 | 0.67mi |
| 350 Fennel Way SW Atlanta, GA | 4.0 | 2.0 | 1450 | $1,500 | $1.03 | 22d | 1 | 0.70mi |
| 4172 Renfrew Ct SW Atlanta, GA | 4.0 | 2.0 | 1136 | $1,200 | $1.06 | 9d | 1 | 0.70mi |
| 40 Candlelight Ln SW Apt B Atlanta, GA | 3.0 | 3.0 | 1274 | $1,800 | $1.41 | 25d | 1 | 0.71mi |
| 40 Candlelight Ln SW Unit A Atlanta, GA | 2.0 | 2.0 | 1098 | $1,500 | $1.37 | 25d | 1 | 0.71mi |
| 4341 Cascade Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 959 | $1,535 | $1.60 | 45d | 1 | 0.74mi |
| 4355 Cascade Rd SW Atlanta, GA | 2.0 | 2.0 | 1152 | $1,190 | $1.03 | 0d | 6 | 0.75mi |
| 4375 Cascade Rd Apt B12 Atlanta, GA | 3.0 | 2.0 | 1017 | $1,295 | $1.27 | 25d | 1 | 0.78mi |
| 4375 Cascade Rd Apt N181 Atlanta, GA | 2.0 | 1.0 | 805 | $1,100 | $1.37 | 6d | 1 | 0.78mi |
| 4375 Cascade Rd Unit r239 Atlanta, GA | 3.0 | 2.0 | 1017 | $1,395 | $1.37 | 25d | 1 | 0.78mi |
| 4375 Cascade Rd Unit n184 Atlanta, GA | 2.0 | 1.0 | 805 | $1,150 | $1.43 | 25d | 1 | 0.78mi |
| 4375 Cascade Rd Unit n186 Atlanta, GA | 2.0 | 1.0 | 805 | $1,100 | $1.37 | 16d | 1 | 0.78mi |
| 4375 Cascade Rd Unit l155 Atlanta, GA | 2.0 | 1.0 | 805 | $1,025 | $1.27 | 18d | 1 | 0.78mi |
| 415 Fairburn Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 890 | $1,490 | $1.67 | 0d | 31 | 0.81mi |
| 586 Oakside Dr SW Unit B Atlanta, GA | 2.0 | 1.0 | 1075 | $1,065 | $0.99 | 16d | 1 | 1.01mi |
| 586 Oakside Dr SW Unit A Atlanta, GA | 3.0 | 1.0 | 1075 | $1,325 | $1.23 | 16d | 1 | 1.01mi |
| 751 Fairburn Rd SW Atlanta, GA | 1.0–3.0 | 1.0–2.0 | 1162 | $2,170 | $1.87 | 0d | 31 | 1.05mi |
| 440 Dartmouth Dr SW Atlanta, GA | 4.0 | 3.0 | 1148 | $1,795 | $1.56 | 22d | 1 | 1.07mi |
| 3919 Wisteria Ln SW Atlanta, GA | 4.0 | 2.0 | 1126 | $1,730 | $1.54 | 15d | 1 | 1.17mi |
| 3616 Utoy Dr SW Atlanta, GA | 3.0 | 3.5 | 1496 | $1,950 | $1.30 | 45d | 1 | 1.21mi |
| 648 Providence Pl SW #37 Atlanta, GA | 3.0 | 3.5 | 1416 | $2,195 | $1.55 | 25d | 1 | 1.25mi |
| 648 Providence Pl SW #37 Atlanta, GA | 3.0 | 3.5 | 1416 | $2,195 | $1.55 | 0d | 1 | 1.25mi |
| 3606 Ginnis Dr SW #8 Atlanta, GA | 2.0 | 2.5 | 1224 | $1,411 | $1.15 | 9d | 1 | 1.29mi |
| 722 Crestwell Cir #722 Atlanta, GA | 2.0 | 3.0 | 1440 | $2,279 | $1.58 | 22d | 1 | 1.29mi |
| 3691 Manor Ct SW Atlanta, GA | 2.0 | 2.0 | 944 | $1,500 | $1.59 | 25d | 1 | 1.29mi |
| 841 Ambient Way SW Atlanta, GA | 2.0 | 2.5 | 1344 | $1,895 | $1.41 | 18d | 1 | 1.30mi |
| 841 Ambient Way SW Atlanta, GA | 2.0 | 2.5 | 1344 | $1,895 | $1.41 | 0d | 1 | 1.30mi |
| 887 Ambient Way SW Atlanta, GA | 2.0 | 2.5 | 1344 | $2,250 | $1.67 | 25d | 1 | 1.32mi |
| 708 Crestwell Cir SW Atlanta, GA | 2.0 | 2.5 | 1236 | $1,645 | $1.33 | 25d | 1 | 1.32mi |
| 832 Ambient Way SW Atlanta, GA | 2.0 | 2.5 | 1500 | $2,250 | $1.50 | 25d | 1 | 1.33mi |
| 897 Ambient Way SW Atlanta, GA | 2.0 | 2.5 | 1500 | $2,155 | $1.44 | 25d | 1 | 1.34mi |
| 513 Constellation Overlook SW Atlanta, GA | 3.0 | 2.5 | 1446 | $2,300 | $1.59 | 25d | 1 | 1.37mi |
| 3440 Boulder Park Dr SW Atlanta, GA | 2.0 | 1.0 | 800 | $1,050 | $1.31 | 0d | 2 | 1.47mi |
| 865 Society Cir SW Atlanta, GA | 4.0 | 3.5 | 1440 | $2,700 | $1.88 | 0d | 1 | 1.49mi |
Listing history 43 events
-
2026-06-07statusdays on market $105,000 Pending 115 DOM
-
2026-06-04days on market $105,000 Active 114 DOM
-
2026-06-03days on market $105,000 Active 113 DOM
-
2026-06-02days on market $105,000 Active 112 DOM
-
2026-06-01days on market $105,000 Active 111 DOM
-
2026-05-31days on market $105,000 Active 110 DOM
-
2026-05-13price $115,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-05-13price $115,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-30price $125,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-30price $125,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-12price $135,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-12price $135,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-09price $140,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-03-09price $140,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-25price $145,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-25price $145,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-17price $149,999 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-17price $149,999 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-10$155,000 New 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-10$155,000 Active 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-04historical $155,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2026-02-04historical $155,000 386-char remark
Show marketing remark (386 chars)
Investors and savvy buyers, this is the perfect find. Located in a cul-de-sac in Atlanta, this home is totally ready for rehab. It's been totally framed, including the basement, which adds two more bedrooms and a bathroom. The stairs and handrails leading to the basement have been totally redone. This is a must-buy, and soon this home is a total rehab. Already framed and ready to go.
-
2024-02-23soldstatus $135,000 Closed
-
2024-02-23soldstatus $135,000 Sold
-
2024-02-05status Under Contract
-
2024-02-05status Pending
-
2024-01-26price $148,000
-
2024-01-26price $148,000
-
2023-12-11price $155,000
-
2023-12-11price $155,000
-
2023-11-27price $160,000
-
2023-11-27price $160,000
-
2023-11-16$170,000 Active
-
2023-11-16$170,000 New
-
2022-04-15soldstatus $140,500
-
2022-03-23soldstatus $140,500 Closed
-
2022-01-24status Pending
-
2022-01-17status Active
-
2022-01-15historical
-
2022-01-08status Active
-
2022-01-07historical
-
2021-12-13$150,000 Active
-
2004-06-15soldstatus $80,000
ⓘ 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
- $2,181 · $182/mo
- Projected year-2 tax
- $2,181 · $182/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 3/10 Moderate
- Heat 5/10 Major 5 d/yr ≥103°F today · 13 d/yr by 30 yrs out
- Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
- $20,678
- − Mortgage interest
- −$5,882
- − Property taxes
- −$2,181
- − Insurance
- −$525
- − Repairs & maintenance
- −$1,654
- − Management
- −$1,654
- − Depreciation
- −$3,055
- Taxable income
- $5,727
- Est. tax owed @ 24.0%
- −$1,375
- After-tax cash flow
- $5,647/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)
- 62,567
- Household income
- $62,623
- Rent vs Own
- Severe rent burden
- 3748.0
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 (94%)
- Race & ethnicity
- Black 94% Two or more races 3% Hispanic / Latino 2%
- Common ancestry
- Hispanic 1%
- Foreign-born
- 4% · Canada
- Languages at home
- 95% English-only · Spanish 1% 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
- ▼ -106.38%
- Current HPI
- 204.5402
- Rent YoY
- ▲ 2.63%
- 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
+43.8% since first listed37 events — show timeline
- 2026-05-13 Price Changed $115,000 GAMLS
- 2026-05-13 Price Changed $115,000 FMLS
- 2026-03-30 Price Changed $125,000 FMLS
- 2026-03-30 Price Changed $125,000 GAMLS
- 2026-03-12 Price Changed $135,000 GAMLS
- 2026-03-12 Price Changed $135,000 FMLS
- 2026-03-09 Price Changed $140,000 FMLS
- 2026-03-09 Price Changed $140,000 GAMLS
- 2026-02-25 Price Changed $145,000 GAMLS
- 2026-02-25 Price Changed $145,000 FMLS
- 2026-02-17 Price Changed $149,999 FMLS
- 2026-02-17 Price Changed $149,999 GAMLS
- 2026-02-10 Listed $155,000 GAMLS
- 2026-02-10 Listed $155,000 FMLS
- 2026-02-04 Coming Soon $155,000 GAMLS
- 2026-02-04 Coming Soon $155,000 FMLS
- 2024-02-23 Sold (MLS) $135,000 GAMLS
- 2024-02-23 Sold (MLS) $135,000 FMLS
- 2024-02-05 Pending — GAMLS
- 2024-02-05 Pending — FMLS
- 2024-01-26 Price Changed $148,000 GAMLS
- 2024-01-26 Price Changed $148,000 FMLS
- 2023-12-11 Price Changed $155,000 GAMLS
- 2023-12-11 Price Changed $155,000 FMLS
- 2023-11-27 Price Changed $160,000 GAMLS
- 2023-11-27 Price Changed $160,000 FMLS
- 2023-11-16 Listed $170,000 GAMLS
- 2023-11-16 Listed $170,000 FMLS
- 2022-04-15 Sold (Public Records) $140,500 Public Records
- 2022-03-23 Sold (MLS) $140,500 FMLS
- 2022-01-24 Pending — FMLS
- 2022-01-17 Relisted — FMLS
- 2022-01-15 Listing Removed — FMLS
- 2022-01-08 Relisted — FMLS
- 2022-01-07 Listing Removed — FMLS
- 2021-12-13 Listed $150,000 FMLS
- 2004-06-15 Sold (Public Records) $80,000 Public Records
Property tax history
+9.5%/yrLatest (2025): $2,181 · -10.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…