CashFlowRE
Sign in Sign up
3589 Brookstone Way
C- Composite 54.8
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).

  • ARV discount +14.4/15.0
  • Cash flow +10.9/30.0
  • Appreciation +10.0/10.0
  • Schools +4.5/10.0
  • 1% rule +3.4/10.0
  • DSCR +3.2/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0

$259,900

3589 Brookstone Way · Union City, GA 30291
4 bd · 2.5 ba · 2,222 sqft · SingleFamily public records · 272 Days on market
Built 2007 7,971 sqft lot $117/sqft · 15% below area Est $307k · 15% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

Key facts

  • Stone countertops
  • Gas log fireplace
  • Rear deck

Tags

GAS LOG FIREPLACEWHITE CABINETRYSTONE COUNTERTOPSSTAINLESS STEEL APPLIANCESREAR DECKQUICK ACCESS TO I-85

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-113 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $240k (7.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (16.4% below list).
  • Recommended offer: $217k (16.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#443 in GA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute 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: Amana Academy School (math 47% / reading 52%, grade D, #264 of 1,228 statewide, top 23%, 731 students, 30% FRL, charter); Renaissance Middle School (math 22% / reading 27%, grade F, #301 of 470 statewide, top 66%, 1,166 students, 71% FRL); Langston Hughes High School (math 8% / reading 17%, grade F, #336 of 424 statewide, top 80%, 1,964 students, 65% FRL).
  • Zoned-school proficiency averages 29% at this address vs 51% district-wide (-22 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 (+2.2%/yr); 174 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • At $2,173/mo this rent would consume 54% of the median local household income ($48k/yr) (locally 1778% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 272 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $50k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,265 (16.4% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 272 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D 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?
  7. 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.
  8. 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.
  9. 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
0.84%
Cap rate
5.77%
Cash-on-cash
-1.86%
DSCR
0.92
GRM
10.0

CMA / ARV

ARV (median comp)
$306,678
List price
$259,900
Delta
-15.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6385 Lower Dixie Lake Rd 0.58mi 3/2.0 (-1) 2,511 (+13%) 3mo $215,000 $86 41

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 · 2.2% rent growth · sell at horizon

5-year hold
IRR
22.7%
Equity multiple
2.82×
Total profit
$132,663
Equity at exit
$234,139
10-year hold
IRR
20.1%
Equity multiple
6.40×
Total profit
$393,035
Equity at exit
$504,929

Cash invested: $72,772 (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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 30291

Home prices YoY
11.1%
Rents YoY
2.2%
Active inventory
174
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,173 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$358 /mo · $4,299/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$-113

Break-even live

Break-even rent $2,316
Max offer price $239,921
Occupancy floor

Sensitivity live

Price -10% $34 -5% $-40 +0% $-113 +5% $-187 +10% $-260
Rent -10% $-285 -5% $-199 +0% $-113 +5% $-27 +10% $59
Rate -1.0pp $18 -0.5pp $-47 base $-113 +0.5pp $-180 +1.0pp $-249

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
$64,975
Closing costs
$7,797
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
340 Parkway Rd #340 Union City, GA 3.0 2.5 1456 $1,750 $1.20 5d 1 0.38mi
460 Parkway Rd Unit 460 Union City, GA 3.0 2.5 1678 $1,750 $1.04 25d 1 0.47mi
1065 Maple Valley Ct Union City, GA 3.0 2.5 1456 $1,600 $1.10 45d 1 0.57mi
700 Parkway Rd Union City, GA 3.0 2.5 1770 $1,795 $1.01 21d 1 0.59mi
6540 Capitol Knl Fairburn, GA 3.0 3.5 1458 $1,920 $1.32 6d 1 0.70mi
5207 Dixie Lake Rd Union City, GA 3.0 2.0 1516 $1,950 $1.29 45d 1 0.83mi
5201 Summer Brooke Ct Union City, GA 3.0 2.5 1484 $2,000 $1.35 3d 1 0.86mi
3505 Creekview Dr Union City, GA 3.0 3.0 2774 $2,395 $0.86 3d 1 0.86mi
119 Elder St Unit A Fairburn, GA 3.0 2.0 2847 $2,000 $0.70 3d 1 0.86mi
6340 Westbrook Ave Union City, GA 3.0 2.0 1800 $2,100 $1.17 45d 1 0.89mi
5000 Cardinal Ct Fairburn, GA 4.0 2.5 2634 $2,595 $0.99 45d 1 0.90mi
6120 Longino Dr Union City, GA 4.0 2.0 1608 $1,835 $1.14 14d 1 1.03mi
5548 Union Pointe Pl Union City, GA 4.0 2.5 1763 $2,400 $1.36 45d 1 1.05mi
5458 Union Hill Ct Union City, GA 3.0 2.5 1650 $2,011 $1.22 0d 1 1.10mi
165 Fireside Way Fairburn, GA 4.0 3.0 2230 $2,396 $1.07 45d 1 1.19mi
220 Splitwood Ln Fairburn, GA 3.0 2.0 1424 $1,850 $1.30 22d 1 1.36mi
220 Splitwood Ln Fairburn, GA 3.0 2.0 1424 $1,850 $1.30 6d 1 1.36mi
220 Splitwood Ln Fairburn, GA 3.0 2.0 1424 $1,850 $1.30 25d 1 1.36mi
220 Splitwood Ln Fairburn, GA 3.0 2.0 1424 $1,850 $1.30 45d 1 1.36mi
5791 Blacktop Ct Fairburn, GA 4.0 2.5 1991 $2,423 $1.22 45d 1 1.37mi
4701 Flat Shoals Rd Union City, GA 3.0 2.5–3.0 1600 $1,775 $1.11 4d 1 1.43mi
152 Rivertown Rd Fairburn, GA 3.0 2.0 1550 $3,500 $2.26 23d 1 1.45mi
4497 Ravenwood Dr Union City, GA 3.0 2.5 1694 $2,000 $1.18 22d 1 1.49mi
4497 Ravenwood Dr Union City, GA 3.0 2.5 1694 $2,000 $1.18 45d 1 1.49mi

Listing history 50 events

  1. 2026-06-21
    days on market $259,900 Active 272 DOM
  2. 2026-06-18
    days on market $259,900 Active 269 DOM
  3. 2026-06-17
    days on market $259,900 Active 268 DOM
  4. 2026-06-16
    days on market $259,900 Active 267 DOM
  5. 2026-06-15
    days on market $259,900 Active 266 DOM
  6. 2026-06-13
    days on market $259,900 Active 264 DOM
  7. 2026-06-09
    days on market $259,900 Active 260 DOM
  8. 2026-06-08
    status $259,900 Active 259 DOM
  9. 2026-05-11
    status Back On Market 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  10. 2026-05-11
    status Active 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  11. 2026-05-05
    status Pending 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  12. 2026-05-05
    status Under Contract 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  13. 2026-04-12
    price $259,900 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  14. 2026-04-12
    price $259,900 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  15. 2026-03-09
    soldstatus $410,000
  16. 2026-02-05
    price $270,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  17. 2026-02-05
    price $270,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  18. 2026-01-16
    price $275,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  19. 2026-01-16
    price $275,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  20. 2025-12-06
    price $280,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  21. 2025-12-06
    price $280,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  22. 2025-11-14
    price $285,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  23. 2025-11-14
    price $285,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  24. 2025-10-24
    price $290,600 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  25. 2025-10-24
    price $290,600 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  26. 2025-10-02
    price $295,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  27. 2025-10-02
    price $295,000 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  28. 2025-09-04
    listed $309,900 New 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  29. 2025-09-04
    listed $309,900 Active 805-char remark
    Show marketing remark (805 chars)

    Welcome home!! This well-maintained 3 bedroom, 2.5 bath home in Brookstone is move-in ready! Fresh paint throughout gives the home a bright, updated feel. The main level features easy-care tile flooring in all living and wet areas, while plush carpet adds comfort upstairs. Enjoy a cozy family room with a gas log fireplace perfect for relaxing evenings. The kitchen offers white cabinetry, stone countertops, and stainless steel appliances, making it both stylish and functional. The spacious primary suite features a large bedroom and en suite bath, offering a comfortable retreat. Step outside to a rear deck, ideal for entertaining or enjoying quiet evenings outdoors. Located just minutes from shopping, dining, and quick access to I-85, this home offers the perfect blend of comfort and convenience.

  30. 2025-04-22
    historical $1,895
  31. 2025-04-19
    historical $1,895
  32. 2025-01-21
    listed $1,895
  33. 2024-12-17
    historical $1,895
  34. 2024-12-06
    price $1,895
  35. 2024-09-25
    price $1,895
  36. 2024-09-15
    price $1,945
  37. 2024-09-13
    price $1,970
  38. 2024-09-13
    price $1,995
  39. 2024-08-24
    price $1,970
  40. 2024-08-05
    soldstatus $2,127,200
  41. 2024-07-20
    price $1,995
  42. 2024-07-13
    price $1,995
  43. 2024-06-26
    price $2,045
  44. 2024-06-15
    price $2,070
  45. 2024-06-01
    price $2,095
  46. 2024-05-10
    price $2,145
  47. 2024-05-06
    soldstatus $1,163,500
  48. 2024-05-04
    price $2,145
  49. 2024-04-30
    listed $2,245
  50. 2024-04-20
    listed $2,245

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast GA · Resets to sale price

Current annual tax
$4,299 · $358/mo
Projected year-2 tax
$4,299 · $358/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$26,072
− Mortgage interest
−$14,558
− Property taxes
−$4,299
− Insurance
−$1,300
− Repairs & maintenance
−$2,086
− Management
−$2,086
− Depreciation
−$7,561
Taxable loss
−$5,817
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,396
After-tax cash flow
$39/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 — Union City

Score
58/100
State rank
#443
US rank
#21281

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment F Housing A+ Health & safety F User ratings D+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Union City, GA
County
Fulton County · 1,094,430 people
City population
25,130
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
25,130
Household income
$48,184
Rent vs Own
61.3% rent · 38.7% own
Severe rent burden
1778.0

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 (86%)
Race & ethnicity
Black 86% Hispanic / Latino 7% Two or more races 6% White 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 1%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 6%

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
▲ 23.98%
Current HPI
239.3471
Rent YoY
▲ 2.20%
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

Price history

+62.4% since first listed
50 events — show timeline
  • 2026-05-11 Relisted GAMLS
  • 2026-05-11 Relisted FMLS
  • 2026-05-05 Pending FMLS
  • 2026-05-05 Pending GAMLS
  • 2026-04-12 Price Changed $259,900 GAMLS
  • 2026-04-12 Price Changed $259,900 FMLS
  • 2026-03-09 Sold (Public Records) $410,000 Public Records
  • 2026-02-05 Price Changed $270,000 GAMLS
  • 2026-02-05 Price Changed $270,000 FMLS
  • 2026-01-16 Price Changed $275,000 GAMLS
  • 2026-01-16 Price Changed $275,000 FMLS
  • 2025-12-06 Price Changed $280,000 GAMLS
  • 2025-12-06 Price Changed $280,000 FMLS
  • 2025-11-14 Price Changed $285,000 GAMLS
  • 2025-11-14 Price Changed $285,000 FMLS
  • 2025-10-24 Price Changed $290,600 GAMLS
  • 2025-10-24 Price Changed $290,600 FMLS
  • 2025-10-02 Price Changed $295,000 GAMLS
  • 2025-10-02 Price Changed $295,000 FMLS
  • 2025-09-04 Listed $309,900 FMLS
  • 2025-09-04 Listed $309,900 GAMLS
  • 2025-04-22 Rental Removed $1,895 GAMLS
  • 2025-04-19 Rental Removed $1,895 RENT.
  • 2025-01-21 Listed for Rent $1,895 GAMLS
  • 2024-12-17 Rental Removed $1,895 GAMLS
  • 2024-12-06 Price Changed $1,895 GAMLS
  • 2024-09-25 Price Changed $1,895 RENT.
  • 2024-09-15 Price Changed $1,945 RENT.
  • 2024-09-13 Price Changed $1,970 RENT.
  • 2024-09-13 Price Changed $1,995 RENT.
  • 2024-08-24 Price Changed $1,970 RENT.
  • 2024-08-05 Sold (Public Records) $2,127,200 Public Records
  • 2024-07-20 Price Changed $1,995 GAMLS
  • 2024-07-13 Price Changed $1,995 RENT.
  • 2024-06-26 Price Changed $2,045 RENT.
  • 2024-06-15 Price Changed $2,070 RENT.
  • 2024-06-01 Price Changed $2,095 RENT.
  • 2024-05-10 Price Changed $2,145 GAMLS
  • 2024-05-06 Sold (Public Records) $1,163,500 Public Records
  • 2024-05-04 Price Changed $2,145 RENT.
  • 2024-04-30 Listed for Rent $2,245 GAMLS
  • 2024-04-20 Listed for Rent $2,245 RENT.
  • 2023-09-15 Rental Removed $2,245 RENT.
  • 2023-09-01 Price Changed $2,245 RENT.
  • 2023-08-10 Price Changed $2,440 RENT.
  • 2023-08-04 Price Changed $2,490 RENT.
  • 2023-08-01 Sold (Public Records) $1,005,000 Public Records
  • 2023-07-26 Listed for Rent RENT.
  • 2022-11-08 Sold (Public Records) $285,000 Public Records
  • 2005-09-26 Sold (Public Records) $160,000 Public Records

Property tax history

+8.8%/yr

Latest (2025): $4,299 · +44.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…