CashFlowRE
Sign in Sign up
2416 Peachwood Cir NE #9
D Composite 42.35
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • 1% rule +6.6/10.0
  • Livability +3.6/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • DSCR +1.8/10.0
  • Appreciation +0.0/10.0

$150,000

2416 Peachwood Cir NE #9 · Chamblee, GA 30345
2 bd · 3.5 ba · 1,116 sqft · Condo public records · 128 Days on market
Built 1998 $134/sqft · 33% below area Est $225k · 33% under $300/mo HOA · 17% of rent

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

Listing remarks MLS

Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

Key facts

  • Move-in ready
  • Custom cabinetry
  • Renovated

Tags

RENOVATEDMOVE-IN READYUPDATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESCUSTOM CABINETRY

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 2-bed/3.5-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-173 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $119k (20.3% below list).
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $119k (20.3% below list) — sets the bar for cash-flow.
  • Cap rate 4.9% vs local median 2.7% in Chamblee — 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 (#62 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, commute A-; Watch: cost of living C-, crime F, amenities F.
  • Dekalb County (suburban): math 19% / reading 28% proficiency, ranked #125 of 174 in GA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hawthorne Elementary School (math 17% / reading 17%, grade F, #936 of 1,228 statewide, top 79%, 347 students, 60% FRL); Henderson Middle School (math 23% / reading 32%, grade F, #268 of 470 statewide, top 57%, 1,411 students, 56% FRL); Lakeside High School (math 27% / reading 34%, grade F, #128 of 424 statewide, top 30%, 2,141 students, 43% FRL).
  • Market conditions: Rents rising (+2.3%/yr); 151 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,240 units permitted in DeKalb County in 2024 (385 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • DeKalb County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 2y ago; this cycle's ask has dropped $18k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.2% of price.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,492 (20.3% 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 128 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.16%
Cap rate
4.91%
Cash-on-cash
-4.93%
DSCR
0.78
GRM
7.2

CMA / ARV

ARV (median comp)
$225,060
List price
$150,000
Delta
-33.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.28% rent growth · sell at horizon

5-year hold
IRR
-25.6%
Equity multiple
0.14×
Total profit
$-36,216
Equity at exit
$22,365
10-year hold
IRR
-24.9%
Equity multiple
-0.18×
Total profit
$-49,376
Equity at exit
$12,969

Cash invested: $42,000 (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 30345

Rents YoY
2.3%
Active inventory
151
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,736 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$395 /mo · $4,736/yr
Insurance
$62
HOA
$300
Vacancy / Maint / Mgmt
$364
Net cashflow
$-173

Break-even live

Break-even rent $1,954
Max offer price $119,492
Occupancy floor

Sensitivity live

Price -10% $-88 -5% $-130 +0% $-173 +5% $-215 +10% $-258
Rent -10% $-310 -5% $-241 +0% $-173 +5% $-104 +10% $-36
Rate -1.0pp $-97 -0.5pp $-135 base $-173 +0.5pp $-212 +1.0pp $-251

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
$37,500
Closing costs
$4,500
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

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2412 Peachwood Cir NE #3 Atlanta, GA 2.0 1.5 1116 $1,750 $1.57 46d 1 0.02mi
2382 Peachwood Cir NE Unit 84A Atlanta, GA 2.0 1.5 900 $1,750 $1.94 7d 1 0.10mi
2345 Peachwood Cir NE Atlanta, GA 1.0–2.0 1.0–2.0 1039 $2,042 $1.96 4d 29 0.15mi
2331 Peachwood Cir NE Unit 2A Atlanta, GA 2.0 2.0 950 $1,625 $1.71 46d 1 0.20mi
2500 Shallowford Rd Atlanta, GA 2.0 1.0–2.0 833 $1,774 $2.13 0d 35 0.29mi
2515 Northeast Expy Atlanta, GA 1.0–2.0 1.0–2.0 865 $1,280 $1.48 46d 12 0.38mi
2628 Northeast Expy NE Atlanta, GA 1.0 1.0 750 $1,000 $1.33 0d 1 0.45mi
2283 Plaster Rd NE Atlanta, GA 1.0 1.0 975 $1,300 $1.33 7d 1 0.57mi
3001 Northeast Expy NE Atlanta, GA 1.0–3.0 1.0–2.0 1068 $1,813 $1.70 1d 41 0.64mi
2236 Plaster Rd NE Atlanta, GA 1.0 1.0 760 $1,199 $1.58 46d 1 0.68mi
2236 Plaster Rd NE Unit 2200D Atlanta, GA 2.0 2.5 1250 $1,779 $1.42 26d 1 0.69mi
2236 Plaster Rd NE Unit 2224E Atlanta, GA 1.0 1.0 760 $1,199 $1.58 7d 1 0.69mi
2236 Plaster Rd NE Unit 2210H Atlanta, GA 2.0 2.5 1250 $1,879 $1.50 26d 1 0.69mi
2236 Plaster Rd NE Unit 2206I Atlanta, GA 2.0 2.0 1050 $1,499 $1.43 26d 1 0.69mi
2236 Plaster Rd NE Unit 2220E Atlanta, GA 1.0 1.0 760 $1,199 $1.58 26d 1 0.69mi
2231 Allaire Ln NE Atlanta, GA 3.0 2.0 1488 $2,600 $1.75 46d 1 0.69mi
3083 Colonial Way Unit L Atlanta, GA 1.0 1.0 768 $1,195 $1.56 1d 1 0.81mi
Chamblee, GA 2.0 1.5 1400 $1,995 $1.43 7d 1 0.83mi
3077 Colonial Way Unit C Atlanta, GA 2.0 1.5 960 $2,000 $2.08 26d 1 0.85mi
3077 Colonial Way Unit C Atlanta, GA 2.0 1.5 960 $2,000 $2.08 17d 1 0.85mi
3091 Colonial Way Unit F2 Atlanta, GA 2.0 1.5 1029 $1,650 $1.60 15d 1 0.87mi
3091 Colonial Way Unit F2 Atlanta, GA 2.0 1.5 1029 $1,650 $1.60 26d 1 0.87mi
3091 Colonial Way Unit F2 Atlanta, GA 2.0 1.5 1029 $1,650 $1.60 19d 1 0.87mi
3107 Colonial Way Unit B Atlanta, GA 2.0 1.5 1200 $2,195 $1.83 24d 1 0.91mi
3107 Colonial Way Unit G Atlanta, GA 2.0 1.5 1300 $2,700 $2.08 46d 1 0.91mi
3107 Colonial Way Atlanta, GA 2.0 1.5 1200 $2,195 $1.83 26d 1 0.91mi
3097 Colonial Way Unit M Atlanta, GA 1.0 1.0 888 $1,500 $1.69 15d 1 0.92mi
3097 Colonial Way Atlanta, GA 1.0 1.0 888 $1,500 $1.69 26d 1 0.92mi
3121 Colonial Way Unit E Chamblee, GA 2.0 1.5 960 $2,000 $2.08 46d 1 0.92mi
3121 Colonial Way Unit E Chamblee, GA 2.0 1.5 960 $2,000 $2.08 26d 1 0.92mi
2672 Warwick Cir NE Atlanta, GA 3.0 2.0 1434 $2,749 $1.92 26d 1 0.92mi
2615 Oak Shadow Ln NE Atlanta, GA 1.0–2.0 1.0–2.0 1125 $1,964 $1.75 4d 10 0.94mi
2050 Oak Grove Rd NE Atlanta, GA 2.0 2.0 950 $2,150 $2.26 46d 1 0.96mi
2234 Clairmont Ter NE Atlanta, GA 3.0 1.0 1056 $2,200 $2.08 46d 1 1.01mi
2202 Dering Cir NE Atlanta, GA 2.0 2.0 1015 $2,100 $2.07 26d 1 1.01mi
2956 Marlin Cir Atlanta, GA 3.0 2.0 1418 $2,800 $1.97 15d 1 1.26mi
2323 Tanglewood Cir NE Atlanta, GA 3.0 2.0 1392 $2,400 $1.72 46d 1 1.28mi
1740 Century Cir NE Atlanta, GA 1.0–2.0 1.0–2.0 973 $2,241 $2.30 0d 30 1.34mi
2572 Woodgreen Dr Atlanta, GA 3.0 1.5 1215 $2,050 $1.69 46d 1 1.41mi
100 Windmont Dr NE Atlanta, GA 1.0–2.0 1.0–2.0 880 $1,800 $2.05 1d 15 1.44mi

HOA detail condo

Monthly dues
$300 · $3,600/yr
Likely covers
watersewertrashlandscapingexterior maint.
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-05-14
    price $150,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  2. 2026-05-14
    price $150,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  3. 2026-04-16
    price $155,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  4. 2026-04-16
    price $155,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  5. 2026-04-02
    status Back On Market 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  6. 2026-04-02
    status Active 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  7. 2026-04-02
    status Pending 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  8. 2026-03-25
    status Under Contract 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  9. 2026-03-25
    historical Active Under Contract 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  10. 2026-02-25
    price $160,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  11. 2026-02-25
    price $160,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  12. 2026-01-29
    price $165,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  13. 2026-01-29
    price $165,000 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  14. 2026-01-19
    listed $168,000 New 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  15. 2026-01-19
    listed $168,000 Active 474-char remark
    Show marketing remark (474 chars)

    Welcome to this renovated and move-in ready 2-story townhome, perfect for homeowners or investors alike! Located just minutes from Emory, CDC, Buckhead, Midtown, and Lenox Mall. The kitchen has been updated with granite countertops, stainless steel appliances, and custom cabinetry. Spacious bedrooms with refreshed baths. HOA covers water, sewer, trash, exterior maintenance, roof, siding, lawn care, and pest control. A great opportunity in a convenient, high-demand area!

  16. 2026-01-12
    historical
  17. 2026-01-12
    historical
  18. 2025-12-11
    price $168,000
  19. 2025-12-11
    price $168,000
  20. 2025-11-13
    price $172,000
  21. 2025-11-13
    price $172,000
  22. 2025-10-10
    price $175,000
  23. 2025-10-10
    price $175,000
  24. 2025-10-09
    listed $210,000 Active
  25. 2025-10-09
    listed $210,000 New
  26. 2025-09-03
    historical
  27. 2025-09-03
    historical
  28. 2025-08-07
    price $175,000
  29. 2025-08-07
    price $175,000
  30. 2025-07-08
    status Back On Market
  31. 2025-07-08
    status Active
  32. 2025-07-07
    status Pending
  33. 2025-06-11
    status Under Contract
  34. 2025-06-11
    status Pending
  35. 2025-06-05
    price $181,000
  36. 2025-06-05
    price $181,000
  37. 2025-05-15
    price $185,000
  38. 2025-05-15
    price $185,000
  39. 2025-04-17
    price $187,000
  40. 2025-04-17
    price $187,000
  41. 2025-03-31
    status Back On Market
  42. 2025-03-29
    status Active
  43. 2025-03-26
    historical On Hold
  44. 2025-03-13
    price $189,000
  45. 2025-03-13
    price $189,000
  46. 2025-02-27
    price $191,000
  47. 2025-02-27
    price $191,000
  48. 2025-02-13
    price $194,000
  49. 2025-02-13
    price $194,000
  50. 2025-01-23
    price $196,000

ⓘ 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
$4,736 · $395/mo
Projected year-2 tax
$4,736 · $395/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 5/10 Major FEMA zone X (unshaded) · 45% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 5 unhealthy d/yr today · 9 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
$20,827
− Mortgage interest
−$8,402
− Property taxes
−$4,736
− Insurance
−$750
− Repairs & maintenance
−$1,666
− Management
−$1,666
− HOA
−$3,600
− Depreciation
−$4,364
Taxable loss
−$4,358
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,046
After-tax cash flow
$-1,027/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
Dekalb County
NCES district ID
1301740
Math proficiency
19% ▼ -12.00%
Reading proficiency
28% ▼ -7.00%
Median HH income
$51,448
Composite
20.92/100
National rank
#8482
State rank
#125 of 174 in GA

Livability — Chamblee

Score
72/100
State rank
#62
US rank
#5979

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Dekalb County · 782,738 people
City population
36,021
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
24,492
Household income
$112,054
Rent vs Own
44.3% rent · 55.7% own
Severe rent burden
1181.0

Population outlook (DeKalb County) Hauer SSP2

Today (2025)
839,977 people
By 2030
891,768 · +6.2%
By 2040
988,894 · +17.7%
By 2050
1,074,583 · +27.9%
By 2075
1,245,026 · +48.2%
By 2100
1,303,135 · +55.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 45% Hispanic / Latino 25% Black 19% Two or more races 14% Asian 7%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Romanian 3% Slovak 3% Italian 2%
Foreign-born
27% · Canada, China, Jamaica
Languages at home
66% English-only · Spanish 23% Other Indo-European 3% Chinese 2%

Political lean MEDSL · DeKalb

2024 margin
Solid D (+64.8) · D 81.9% · R 17.1% · Other 1.0%
2008→2024 swing
+6.1pp toward D · 2008: 58.6pp · 2024: 64.8pp
All cycles
2024: D+64.8 2020: D+67.4 2016: D+64.8 2012: D+56.8 2008: D+58.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -381.44%
Current HPI
233.6127
Rent YoY
▲ 2.28%
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

+177.8% since first listed
64 events — show timeline
  • 2026-05-14 Price Changed $150,000 GAMLS
  • 2026-05-14 Price Changed $150,000 FMLS
  • 2026-04-16 Price Changed $155,000 GAMLS
  • 2026-04-16 Price Changed $155,000 FMLS
  • 2026-04-02 Relisted GAMLS
  • 2026-04-02 Relisted FMLS
  • 2026-04-02 Pending FMLS
  • 2026-03-25 Pending GAMLS
  • 2026-03-25 Contingent FMLS
  • 2026-02-25 Price Changed $160,000 FMLS
  • 2026-02-25 Price Changed $160,000 GAMLS
  • 2026-01-29 Price Changed $165,000 GAMLS
  • 2026-01-29 Price Changed $165,000 FMLS
  • 2026-01-19 Listed $168,000 FMLS
  • 2026-01-19 Listed $168,000 GAMLS
  • 2026-01-12 Listing Removed GAMLS
  • 2026-01-12 Listing Removed FMLS
  • 2025-12-11 Price Changed $168,000 GAMLS
  • 2025-12-11 Price Changed $168,000 FMLS
  • 2025-11-13 Price Changed $172,000 GAMLS
  • 2025-11-13 Price Changed $172,000 FMLS
  • 2025-10-10 Price Changed $175,000 GAMLS
  • 2025-10-10 Price Changed $175,000 FMLS
  • 2025-10-09 Listed $210,000 GAMLS
  • 2025-10-09 Listed $210,000 FMLS
  • 2025-09-03 Listing Removed GAMLS
  • 2025-09-03 Listing Removed FMLS
  • 2025-08-07 Price Changed $175,000 GAMLS
  • 2025-08-07 Price Changed $175,000 FMLS
  • 2025-07-08 Relisted GAMLS
  • 2025-07-08 Relisted FMLS
  • 2025-07-07 Pending FMLS
  • 2025-06-11 Pending GAMLS
  • 2025-06-11 Pending FMLS
  • 2025-06-05 Price Changed $181,000 GAMLS
  • 2025-06-05 Price Changed $181,000 FMLS
  • 2025-05-15 Price Changed $185,000 GAMLS
  • 2025-05-15 Price Changed $185,000 FMLS
  • 2025-04-17 Price Changed $187,000 GAMLS
  • 2025-04-17 Price Changed $187,000 FMLS
  • 2025-03-31 Relisted GAMLS
  • 2025-03-29 Relisted FMLS
  • 2025-03-26 Delisted GAMLS
  • 2025-03-13 Price Changed $189,000 GAMLS
  • 2025-03-13 Price Changed $189,000 FMLS
  • 2025-02-27 Price Changed $191,000 GAMLS
  • 2025-02-27 Price Changed $191,000 FMLS
  • 2025-02-13 Price Changed $194,000 GAMLS
  • 2025-02-13 Price Changed $194,000 FMLS
  • 2025-01-23 Price Changed $196,000 GAMLS
  • 2025-01-23 Price Changed $196,000 FMLS
  • 2024-08-01 Price Changed $198,000 FMLS
  • 2024-08-01 Price Changed $198,000 GAMLS
  • 2024-07-18 Price Changed $206,000 GAMLS
  • 2024-07-18 Price Changed $206,000 FMLS
  • 2024-06-27 Price Changed $209,000 GAMLS
  • 2024-06-27 Price Changed $209,000 FMLS
  • 2024-06-11 Listed $210,000 GAMLS
  • 2024-06-07 Sold (Public Records) $192,000 Public Records
  • 2021-03-12 Sold (Public Records) $140,000 Public Records
  • 2014-08-05 Sold (Public Records) $64,000 Public Records
  • 1998-03-27 Sold (Public Records) $70,000 Public Records
  • 1998-03-27 Sold (Public Records) $66,000 Public Records
  • 1998-01-23 Sold (Public Records) $54,000 Public Records

Property tax history

+10.9%/yr

Latest (2025): $4,736 · +11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…