2180 Newnan St · East Point, 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 6/10 · 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 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
- DSCR +10.0/10.0
- 1% rule +9.0/10.0
- ARV discount +7.5/15.0
- Schools +4.5/10.0
- Livability +3.6/5.0
- Rent growth +2.8/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$129,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
Key facts
- Resale value
- High-demand area
- 7,797 sq ft lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $130k.
Deal economics
- At list price, monthly cash flow is $565 ($7k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $130k).
- Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
- Cap rate 11.5% vs local median 5.1% in East Point — 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 72/100 on livability (#72 in GA) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, crime F, amenities F.
- Fulton County (suburban): math 49% / reading 53% proficiency, ranked #12 of 174 in GA (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: Hamilton E. Holmes Elementary (math 12% / reading 17%, grade F, #996 of 1,228 statewide, top 83%, 538 students, 100% FRL); Paul D. West Middle School (math 17% / reading 17%, grade F, #381 of 470 statewide, top 82%, 803 students, 100% FRL); Tri-Cities High School (math 5% / reading 30%, grade F, #264 of 424 statewide, top 63%, 1,483 students, 100% FRL) — zoned schools average 100% FRL vs 41% district-wide (59 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 16% at this address vs 51% district-wide (-35 pts) — the specific schools serving this property underperform the Fulton County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+1.4%/yr); 283 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k 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 + 1.4% rent growth), your $36k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- It's been on market 31 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 2y ago; this cycle's ask has dropped $9k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
- 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 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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
- 1.40% ✓
- Cap rate
- 11.51%
- Cash-on-cash
- 18.64%
- DSCR
- 1.83
- GRM
- 6.0
CMA / ARV
- ARV (on-the-fly)
- $295,771
- Comps found
- 11
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2180 Newnan St | 0.00mi | 3/1.0 | 1,457 (0%) | 1mo | $129,900 | $89 | 99 |
| 1413 Clermont Ave | 0.16mi | 3/1.5 | 1,238 (-15%) | 1mo | $230,000 | $186 | 64 |
| 2324 Newnan St | 0.33mi | 4/2.0 (+1) | 1,598 (+10%) | 1mo | $325,000 | $203 | 58 |
| 1315 Mcclelland Ave SW | 0.25mi | 3/2.0 | 1,300 (-11%) | 14mo | $285,000 | $219 | 55 |
| 2431 W Woodland Cir | 0.60mi | 2/2.0 (-1) | 1,400 (-4%) | 10mo | $219,900 | $157 | 48 |
| 1372 Wadley Ave | 0.54mi | 2/2.0 (-1) | 1,346 (-8%) | 10mo | $320,750 | $238 | 44 |
| 1074 Astor Ave SW | 0.66mi | 3/3.0 | 1,600 (+10%) | 1mo | $369,900 | $231 | 44 |
| 1269 Spencer Ave | 0.63mi | 2/2.0 (-1) | 1,567 (+8%) | 8mo | $375,000 | $239 | 42 |
| 1084 Regent St SW | 0.61mi | 3/2.0 | 1,640 (+13%) | 11mo | $329,000 | $201 | 38 |
| 1057 Regent St SW | 0.66mi | 3/2.5 | 1,602 (+10%) | 12mo | $329,900 | $206 | 36 |
| 1039 Astor Ave SW | 0.73mi | 3/2.0 | 1,280 (-12%) | 7mo | $160,000 | $125 | 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 · 1.35% rent growth · sell at horizon
- IRR
- 8.5%
- Equity multiple
- 1.33×
- Total profit
- $11,966
- Equity at exit
- $19,369
- IRR
- 16.3%
- Equity multiple
- 2.24×
- Total profit
- $44,997
- Equity at exit
- $11,231
Cash invested: $36,372 (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 30344
- Home prices YoY
- -31.0%
- Rents YoY
- 1.4%
- Active inventory
- 283
- Price-to-rent
- 6.0×
Monthly cashflow live
- Estimated rent
- $1,819 high interval (Pro) →
- Mortgage (P&I)
- −$681
- Tax from tax record
- −$137 /mo · $1,641/yr
- Insurance
- −$54
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$382
- Net cashflow
- $565
Break-even live
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
- $32,475
- Closing costs
- $3,897
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1352 Elizabeth Ln Atlanta, GA | 3.0 | 2.0 | 1654 | $1,745 | $1.06 | 10d | 1 | 0.05mi |
| 1305 Clermont Ave Atlanta, GA | 2.0 | 2.0 | 1000 | $1,750 | $1.75 | 24d | 1 | 0.09mi |
| 1361 McClelland Ave Atlanta, GA | 3.0 | 1.0 | 1468 | $1,500 | $1.02 | 24d | 1 | 0.26mi |
| 2036 McPherson Dr Atlanta, GA | 2.0 | 1.0 | 1743 | $1,590 | $0.91 | 5d | 1 | 0.31mi |
| 2340 Newnan St Atlanta, GA | 4.0 | 2.0 | 1598 | $775 | $0.48 | 43d | 1 | 0.33mi |
| 1455 Bryan Ave Unit B Atlanta, GA | 2.0 | 1.0 | 1482 | $1,300 | $0.88 | 24d | 1 | 0.56mi |
| 1366 Bryan Ave Unit A Atlanta, GA | 2.0 | 1.5 | 1181 | $1,600 | $1.35 | 43d | 1 | 0.59mi |
| 1060 Regent St SW Atlanta, GA | 3.0 | 2.0 | 1390 | $2,500 | $1.80 | 24d | 1 | 0.67mi |
| 1026 Astor Ave SW Atlanta, GA | 3.0 | 2.0 | 1116 | $2,500 | $2.24 | 24d | 1 | 0.76mi |
| 1354 Winburn Dr Atlanta, GA | 2.0 | 1.0 | 1089 | $1,750 | $1.61 | 24d | 1 | 0.78mi |
| 1354 Winburn Dr Atlanta, GA | 3.0 | 1.0 | 1000 | $1,850 | $1.85 | 5d | 1 | 0.78mi |
| 1344 Winburn Dr Atlanta, GA | 3.0 | 2.0 | 1388 | $2,100 | $1.51 | 24d | 1 | 0.79mi |
| 2627 N Church St East Point, GA | 2.0–3.0 | 1.0–2.0 | 1020 | $1,375 | $1.35 | 22d | 2 | 0.90mi |
| 1900 Stanton Rd East Point, GA | 2.0–3.0 | 1.0 | 890 | $1,500 | $1.69 | 15d | 11 | 0.91mi |
| 1932 Stanton Rd East Point, GA | 1.0–3.0 | 1.0–2.0 | 1045 | $1,599 | $1.53 | 43d | 1 | 0.93mi |
| 1006 Bayrose Cir Atlanta, GA | 2.0 | 2.5 | 1326 | $2,650 | $2.00 | 17d | 1 | 0.96mi |
| 9051 Bayrose Cir East Point, GA | 3.0 | 3.5 | 1620 | $2,300 | $1.42 | 43d | 1 | 0.97mi |
| 2710 Winburn Ter Atlanta, GA | 3.0 | 2.0 | 1500 | $1,800 | $1.20 | 43d | 1 | 0.97mi |
| 3006 Bayrose Cir Unit 104B Atlanta, GA | 3.0 | 3.0 | 1564 | $2,300 | $1.47 | 43d | 1 | 0.99mi |
| 2626 Blount St Atlanta, GA | 2.0 | 1.0 | 1314 | $1,460 | $1.11 | 24d | 1 | 0.99mi |
| 2481 Semmes St Atlanta, GA | 3.0 | 1.0 | 1500 | $1,850 | $1.23 | 43d | 1 | 0.99mi |
| 3004 Bayrose Cir East Point, GA | 3.0 | 3.0 | 1564 | $2,350 | $1.50 | 43d | 1 | 0.99mi |
| 3004 Bayrose Cir Unit 102B Atlanta, GA | 3.0 | 3.0 | 1564 | $2,250 | $1.44 | 4d | 1 | 0.99mi |
| 1005 Birch St SW Atlanta, GA | 4.0 | 2.5 | 1740 | $3,000 | $1.72 | 18d | 1 | 1.00mi |
| 2663 Blount St Atlanta, GA | 3.0 | 2.0 | 1168 | $1,650 | $1.41 | 17d | 1 | 1.02mi |
| 1729 Evans Dr SW Unit B Atlanta, GA | 2.0 | 1.5 | 1000 | $1,500 | $1.50 | 24d | 1 | 1.02mi |
| 2636 Acadia St Atlanta, GA | 3.0 | 2.0 | 1300 | $1,800 | $1.38 | 24d | 1 | 1.03mi |
| 2533 Sylvan Rd Atlanta, GA | 3.0 | 2.0 | 1692 | $1,995 | $1.18 | 24d | 1 | 1.03mi |
| 2042 Bayrose Cir Unit 42B Atlanta, GA | 3.0 | 2.5 | 1370 | $1,875 | $1.37 | 4d | 1 | 1.03mi |
| 1902 Connally Dr Atlanta, GA | 2.0 | 1.5 | 993 | $2,450 | $2.47 | 43d | 1 | 1.05mi |
| 1656 Ware Ave Atlanta, GA | 3.0 | 2.0 | 1866 | $2,150 | $1.15 | 43d | 1 | 1.05mi |
| 1402 Bayrose Cir East Point, GA | 2.0 | 2.5 | 1404 | $1,595 | $1.14 | 24d | 1 | 1.05mi |
| 2148 Bayrose Cir East Point, GA | 3.0 | 2.5 | 1370 | $1,800 | $1.31 | 5d | 1 | 1.05mi |
| 2456 Harwood Dr Atlanta, GA | 2.0 | 2.0 | 1176 | $1,995 | $1.70 | 43d | 1 | 1.05mi |
| 1903 Chattahoochee Pl Atlanta, GA | 3.0 | 2.0 | 1333 | $1,850 | $1.39 | 12d | 1 | 1.06mi |
| 1917 Connally Dr Atlanta, GA | 3.0 | 2.0 | 1534 | $1,850 | $1.21 | 12d | 1 | 1.07mi |
| 1742 Ware Ave Atlanta, GA | 2.0 | 1.0 | 916 | $1,300 | $1.42 | 24d | 1 | 1.08mi |
| 1493 Ashley Way Atlanta, GA | 3.0 | 2.5 | 1646 | $1,900 | $1.15 | 43d | 1 | 1.09mi |
| 1804 Idlewood Dr Unit 1 Atlanta, GA | 2.0 | 1.0 | 923 | $1,025 | $1.11 | 17d | 1 | 1.12mi |
| 1377 Pine Ave Atlanta, GA | 3.0 | 2.0 | 1100 | $1,675 | $1.52 | 22d | 1 | 1.13mi |
Listing history 11 events
-
2026-04-25status Pending
-
2026-04-24status Under Contract 950-char remark
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2026-04-24historical Active Under Contract
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2026-04-08price $129,900 950-char remark
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2026-04-08price $129,900
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2026-03-21$139,000 Active
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2026-03-21$139,000 New 950-char remark
Show marketing remark (950 chars)
Investor Special in Atlanta, GA! This fully gutted property presents a prime opportunity for investors, builders, and savvy buyers looking for their next project. With the interior already taken down to the studs, this home is ready for a full renovation-ideal for a fix-and-flip, buy-and-hold rental, or custom rebuild. Situated in a high-demand area just minutes from Hartsfield-Jackson Atlanta International Airport, major highways (I-75, I-85, and I-285), and Downtown Atlanta, this property offers strong potential for rental income, short-term rental (Airbnb), or resale value. The location continues to see growth and redevelopment, making it an attractive option for long-term appreciation. Whether you're looking to expand your investment portfolio, generate cash flow, or create a personalized home, this property delivers flexibility and upside. Sold as-is. Bring your contractor and vision-opportunities like this in Atlanta don't last.
-
2024-06-17soldstatus $163,500
-
2024-06-14soldstatus $163,500 Sold 622-char remark
Show marketing remark (622 chars)
AWESOME opportunity to rehab this all brick ranch on a corner lot with a private drive in sought after East Point! Literally 5 minutes to Tyler Perry Studio's and 10-15 Minutes from Woodward Academy, Atlanta Airport, Downtown, MidTown, Shopping and Dining. This property is cleaned out and ready for your full renovation! Please note that this is a CASH or private money / hard money deal. No FHA, Conventional or main stream loans for this diamond in the rough. Sold "AS IS." Seller can refer you to several great private money lenders that are easy and flexible to work with that offer quick closings! Call me!
-
2024-05-30status Under Contract 622-char remark
Show marketing remark (622 chars)
AWESOME opportunity to rehab this all brick ranch on a corner lot with a private drive in sought after East Point! Literally 5 minutes to Tyler Perry Studio's and 10-15 Minutes from Woodward Academy, Atlanta Airport, Downtown, MidTown, Shopping and Dining. This property is cleaned out and ready for your full renovation! Please note that this is a CASH or private money / hard money deal. No FHA, Conventional or main stream loans for this diamond in the rough. Sold "AS IS." Seller can refer you to several great private money lenders that are easy and flexible to work with that offer quick closings! Call me!
-
2024-05-23$163,500 New 622-char remark
Show marketing remark (622 chars)
AWESOME opportunity to rehab this all brick ranch on a corner lot with a private drive in sought after East Point! Literally 5 minutes to Tyler Perry Studio's and 10-15 Minutes from Woodward Academy, Atlanta Airport, Downtown, MidTown, Shopping and Dining. This property is cleaned out and ready for your full renovation! Please note that this is a CASH or private money / hard money deal. No FHA, Conventional or main stream loans for this diamond in the rough. Sold "AS IS." Seller can refer you to several great private money lenders that are easy and flexible to work with that offer quick closings! Call me!
ⓘ 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
- $1,641 · $137/mo
- Projected year-2 tax
- $1,641 · $137/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 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
- $21,827
- − Mortgage interest
- −$7,276
- − Property taxes
- −$1,641
- − Insurance
- −$650
- − Repairs & maintenance
- −$1,746
- − Management
- −$1,746
- − Depreciation
- −$3,779
- Taxable income
- $4,989
- Est. tax owed @ 24.0%
- −$1,197
- After-tax cash flow
- $5,581/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Fulton County
- NCES district ID
- 1302280
- Math proficiency
- 49% ▼ -2.00%
- Reading proficiency
- 53% ▬ 0.00%
- Median HH income
- $68,035
- Composite
- 45.33/100
- National rank
- #2640
- State rank
- #12 of 174 in GA
Livability — East Point
- Score
- 72/100
- State rank
- #72
- US rank
- #6314
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- East Point, GA
- County
- Fulton County · 1,094,430 people
- City population
- 35,456
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 35,456
- Household income
- $68,380
- Rent vs Own
- Severe rent burden
- 2226.0
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 (74%)
- Race & ethnicity
- Black 74% White 11% Hispanic / Latino 11% Two or more races 6%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 1%
- Common ancestry
- Italian 1% Swiss 1% Russian 1%
- Foreign-born
- 6% · Canada, Jamaica
- Languages at home
- 87% English-only · Spanish 9% Other Indo-European 1% German/W. Germanic 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
- ▼ -113.15%
- Current HPI
- 251.7916
- Rent YoY
- ▲ 1.35%
- 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
-20.6% since first listed11 events — show timeline
- 2026-04-25 Pending — FMLS
- 2026-04-24 Pending — GAMLS
- 2026-04-24 Contingent — FMLS
- 2026-04-08 Price Changed $129,900 GAMLS
- 2026-04-08 Price Changed $129,900 FMLS
- 2026-03-21 Listed $139,000 GAMLS
- 2026-03-21 Listed $139,000 FMLS
- 2024-06-17 Sold (Public Records) $163,500 Public Records
- 2024-06-14 Sold (MLS) $163,500 GAMLS
- 2024-05-30 Pending — GAMLS
- 2024-05-23 Listed $163,500 GAMLS
Property tax history
+14.6%/yrLatest (2025): $1,641 · -10.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…