CashFlowRE
Sign in Sign up
4701 Flat Shoals Rd Unit 50A
B- Composite 69.07
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 +19.8/30.0
  • ARV discount +12.1/15.0
  • Appreciation +10.0/10.0
  • 1% rule +7.8/10.0
  • DSCR +6.3/10.0
  • Schools +4.5/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0

$125,950

4701 Flat Shoals Rd Unit 50A · Union City, GA 30291
2 bd · 1.5 ba · 1,100 sqft · Condo public records · 391 Days on market
Built 1972 $114/sqft · 10% below area Est $140k · 10% under $290/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

Key facts

  • Renovated in 2022
  • Dedicated half-bath
  • Open-concept layout

Tags

RENOVATED IN 2022OPEN-CONCEPT LAYOUTDEDICATED HALF-BATHTWO RESERVED PARKING SPOTSEASY ACCESS TO MAJOR HIGHWAYS

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/1.5-bath condo listed at $126k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $126k).
  • Recommended offer: $111k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.4% in Union City — 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 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+, schools 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.
  • Market conditions: Rents rising (+2.2%/yr); 167 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 11,565 units permitted in Fulton County in 2024 (8,159 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($48k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $13k of equity ($870 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Fulton County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 2.2% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 391 days — a 12% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
  • 19 sale attempts since 7y ago; this cycle's ask has dropped $19k (13%) 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→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,836 (12.0% below list)

Questions for the listing agent

  1. It's been on market 391 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.28%
Cap rate
7.73%
Cash-on-cash
5.12%
DSCR
1.23
GRM
6.5

CMA / ARV

ARV (median comp)
$140,447
List price
$125,950
Delta
-10.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 2.2% rent growth · sell at horizon

5-year hold
IRR
27.7%
Equity multiple
3.19×
Total profit
$77,079
Equity at exit
$113,466
10-year hold
IRR
23.9%
Equity multiple
7.16×
Total profit
$217,268
Equity at exit
$244,693

Cash invested: $35,266 (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
167
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,616 high interval (Pro) →
Mortgage (P&I)
$660
Tax from tax record
$123 /mo · $1,476/yr
Insurance
$52
HOA
$290
Vacancy / Maint / Mgmt
$339
Net cashflow
$151

Break-even live

Break-even rent $1,425
Max offer price $125,950
Occupancy floor 86%

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
$31,488
Closing costs
$3,778
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4701 Flat Shoals Rd Union City, GA 3.0 2.5–3.0 1600 $1,775 $1.11 2d 1 0.15mi
4483 Flat Shoals Rd Union City, GA 1.0–2.0 1.0–2.5 957 $1,495 $1.56 43d 1 0.47mi
5400 Oakley Commons Blvd Union City, GA 2.0 2.0 1258 $1,257 $1.00 43d 1 0.47mi
5201 Summer Brooke Ct Union City, GA 3.0 2.5 1484 $2,000 $1.35 1d 1 0.58mi
5150 Oakley Commons Blvd Union City, GA 3.0 2.5 1375 $1,675 $1.22 24d 1 0.65mi
3285 Oakley Pl Union City, GA 3.0 2.5 1350 $1,500 $1.11 43d 1 0.74mi
6425 Oakley Rd Union City, GA 1.0–3.0 1.0–2.0 1037 $1,324 $1.28 4d 18 0.76mi
5205 Alexander St Union City, GA 3.0 2.0 1326 $1,681 $1.27 43d 1 0.77mi
5200 Alexander St Union City, GA 3.0 2.0 1221 $1,695 $1.39 43d 1 0.79mi
6350 Oakley Rd Union City, GA 3.0 2.0–2.5 1472 $1,796 $1.22 1d 4 0.81mi
4312 Smithgall Ct Union City, GA 3.0 2.5 1433 $2,000 $1.40 18d 1 0.82mi
5140 Highpoint Rd Apt 27 Union City, GA 2.0 2.5 1290 $1,295 $1.00 12d 1 0.93mi
6341 Raymond Ter Union City, GA 2.0 1.0 798 $1,250 $1.57 5d 1 1.00mi
5950 Stonewall Dr Unit 4 Union City, GA 3.0 1.0 1320 $1,445 $1.09 2d 1 1.01mi
5950 Stonewall Dr Unit 2 Union City, GA 3.0 1.5 1320 $1,495 $1.13 15d 1 1.01mi
6410 Raymond Ter Union City, GA 2.0 1.0 783 $1,000 $1.28 43d 1 1.04mi
5058 Jonesboro Rd Union City, GA 2.0 1.0–1.5 997 $1,395 $1.40 20d 1 1.13mi
5058 Jonesboro Rd Unit E37 Union City, GA 2.0 1.5 997 $1,395 $1.40 4d 1 1.13mi
4128 Flat Trl Union City, GA 3.0 2.5 1450 $1,700 $1.17 43d 1 1.20mi
6510 Lower Dixie Lake Rd Union City, GA 2.0 1.0 800 $1,050 $1.31 44d 1 1.23mi
7000 Goodson Rd #69 Union City, GA 3.0 2.0 960 $1,400 $1.46 43d 1 1.38mi
5480 Sierra Trl Atlanta, GA 3.0 2.5 1400 $1,845 $1.32 43d 1 1.40mi
5616 Union Pointe Dr Union City, GA 2.0 2.5 1387 $1,545 $1.11 43d 1 1.46mi

HOA detail condo

Monthly dues
$290 · $3,480/yr
Likely covers
gym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-18
    days on market $125,950 Active 391 DOM
  2. 2026-06-17
    days on market $125,950 Active 390 DOM
  3. 2026-06-16
    days on market $125,950 Active 389 DOM
  4. 2026-06-15
    days on market $125,950 Active 388 DOM
  5. 2026-06-13
    days on market $125,950 Active 386 DOM
  6. 2026-06-09
    days on market $125,950 Active 382 DOM
  7. 2026-06-08
    days on market $125,950 Active 381 DOM
  8. 2026-06-08
    days on market $125,950 Active 380 DOM
  9. 2026-06-04
    days on market $125,950 Active 377 DOM
  10. 2026-06-03
    days on market $125,950 Active 376 DOM
  11. 2026-06-01
    days on market $125,950 Active 374 DOM
  12. 2026-05-31
    days on market $125,950 Active 373 DOM
  13. 2026-05-05
    status Under Contract 2231-char remark
    Show marketing remark (2231 chars)

    Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

  14. 2026-03-04
    price $125,950 2231-char remark
    Show marketing remark (2231 chars)

    Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

  15. 2025-11-07
    price $129,900 2231-char remark
    Show marketing remark (2231 chars)

    Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

  16. 2025-07-13
    price $135,000 2231-char remark
    Show marketing remark (2231 chars)

    Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

  17. 2025-05-03
    listed $145,000 New 2231-char remark
    Show marketing remark (2231 chars)

    Listing has a virtual tour. Charming 2-Bedroom Condo in Union City, GA - Comfort, Convenience & Community NO PROPERTY DISCLOSURE BECAUSE SELLER IS THE ESTATE EXECUTOR, BUT PROPERTY WAS RENOVATED IN 2022. Welcome to this delightful 2-bedroom, 1.5-bathroom condo offering 1,100 square feet of comfortable living space in the heart of Union City, Georgia. This residence boasts an open-concept layout, perfect for both relaxation and entertaining. The well-appointed kitchen flows seamlessly into the living and dining areas, creating an inviting atmosphere. Upstairs, two spacious bedrooms provide ample closet space, while the full bathroom offers convenience and privacy. Additional features include a dedicated half-bath on the main level and two reserved parking spots for your ease. Lifestyle & Community Highlights: Union City is a vibrant and growing community that combines suburban tranquility with urban accessibility. Residents enjoy a variety of amenities, including the recently developed Gateway Park, which features a pavilion, sculpture garden, loop trails, and a boardwalk. The city also offers recreational facilities like Ronald Bridges Park and Mayor's Park, providing ample opportunities for outdoor activities and community gatherings. Little Miss Beauty For those seeking fitness and wellness options, The Gathering Place Community Center offers a well-equipped fitness room, indoor gymnasium, and multipurpose rooms for various activities and events. Union City's strategic location provides easy access to major highways, making commutes to downtown Atlanta and Hartsfield-Jackson International Airport convenient. The city is also home to a range of shopping centers, dining options, and local businesses, ensuring that all your daily needs are within reach. Niche +2 D.R. Horton +2 Niche +2 Flyhomes Experience the perfect blend of comfort, convenience, and community in this charming Union City condo. Whether you're a first-time homebuyer, downsizing, or seeking an investment opportunity, this property offers an exceptional lifestyle in a welcoming neighborhood. For more information or to schedule a viewing, please use ShowingTime. More pictures are coming!

  18. 2023-03-15
    soldstatus $130,000
  19. 2023-03-06
    soldstatus $130,000 Sold 622-char remark
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  20. 2023-03-06
    soldstatus $130,000 Closed
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  21. 2023-02-09
    status Pending
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  22. 2023-02-09
    status Under Contract 622-char remark
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  23. 2023-01-30
    listed $130,000 New 622-char remark
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  24. 2023-01-30
    listed $130,000 Active
    Show marketing remark (622 chars)

    This totally renovated 2 bedrooms, 1.5 bathrooms end-unit condo is breathtaking. It is located in a gated community, 5 minutes from the interstate, and a short 15 minute drive to the Atlanta airport. If quality, convenience, and upgrades galore matter, then look no further. Everything in this condo is new. New flooring, new cabinets, new washer and dryer, new fridge, new water heater, new electrical system, new HVAC, freshly painted and definitely updated bathrooms. No repairs will be needed. Pack your bags and move in immediately. This condo is perfect for both cash and VA buyers. Conventional loans also accepted.

  25. 2023-01-20
    historical
  26. 2023-01-05
    price $130,000
  27. 2023-01-03
    status Back On Market
  28. 2022-12-19
    status Under Contract
  29. 2022-11-28
    status Price Change
  30. 2022-11-28
    price $135,000
  31. 2022-11-27
    status Under Contract
  32. 2022-11-10
    price $144,900
  33. 2022-10-28
    status Back On Market
  34. 2022-10-07
    historical On Hold
  35. 2022-09-24
    listed $149,000 New
  36. 2022-06-07
    soldstatus $65,000
  37. 2022-05-31
    soldstatus $65,000 Sold
  38. 2022-05-24
    status Under Contract
  39. 2022-04-30
    historical
  40. 2022-04-22
    status Back On Market
  41. 2022-04-08
    historical
  42. 2022-04-01
    status Active
  43. 2022-03-26
    historical
  44. 2022-02-27
    status Active
  45. 2022-02-07
    historical
  46. 2022-01-09
    listed $79,999 New
  47. 2022-01-09
    listed $79,999 New
  48. 2020-03-02
    soldstatus $35,000
  49. 2020-01-31
    historical
  50. 2020-01-07
    status Back on Market

ⓘ 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
$1,476 · $123/mo
Projected year-2 tax
$1,476 · $123/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 6/10 Major 7 d/yr ≥104°F today · 20 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
$19,391
− Mortgage interest
−$7,055
− Property taxes
−$1,476
− Insurance
−$630
− Repairs & maintenance
−$1,551
− Management
−$1,551
− HOA
−$3,480
− Depreciation
−$3,664
Taxable loss
−$16
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4
After-tax cash flow
$1,811/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

+358.0% since first listed
53 events — show timeline
  • 2026-05-05 Pending GAMLS
  • 2026-03-04 Price Changed $125,950 GAMLS
  • 2025-11-07 Price Changed $129,900 GAMLS
  • 2025-07-13 Price Changed $135,000 GAMLS
  • 2025-05-03 Listed $145,000 GAMLS
  • 2023-03-15 Sold (Public Records) $130,000 Public Records
  • 2023-03-06 Sold (MLS) $130,000 FMLS
  • 2023-03-06 Sold (MLS) $130,000 GAMLS
  • 2023-02-09 Pending FMLS
  • 2023-02-09 Pending GAMLS
  • 2023-01-30 Listed $130,000 FMLS
  • 2023-01-30 Listed $130,000 GAMLS
  • 2023-01-20 Listing Removed GAMLS
  • 2023-01-05 Price Changed $130,000 GAMLS
  • 2023-01-03 Relisted GAMLS
  • 2022-12-19 Pending GAMLS
  • 2022-11-28 Relisted GAMLS
  • 2022-11-28 Price Changed $135,000 GAMLS
  • 2022-11-27 Pending GAMLS
  • 2022-11-10 Price Changed $144,900 GAMLS
  • 2022-10-28 Relisted GAMLS
  • 2022-10-07 Delisted GAMLS
  • 2022-09-24 Listed $149,000 GAMLS
  • 2022-06-07 Sold (Public Records) $65,000 Public Records
  • 2022-05-31 Sold (MLS) $65,000 GAMLS
  • 2022-05-24 Pending GAMLS
  • 2022-04-30 Listing Removed GAMLS
  • 2022-04-22 Relisted GAMLS
  • 2022-04-08 Listing Removed GAMLS
  • 2022-04-01 Relisted GAMLS
  • 2022-03-26 Listing Removed GAMLS
  • 2022-02-27 Relisted GAMLS
  • 2022-02-07 Listing Removed GAMLS
  • 2022-01-09 Listed $79,999 GAMLS
  • 2022-01-09 Listed $79,999 GAMLS
  • 2020-03-02 Sold (Public Records) $35,000 Public Records
  • 2020-01-31 Listing Removed GAMLS
  • 2020-01-07 Relisted GAMLS
  • 2019-12-21 Listing Removed GAMLS
  • 2019-12-16 Relisted GAMLS
  • 2019-12-14 Listing Removed GAMLS
  • 2019-12-05 Relisted GAMLS
  • 2019-11-30 Listing Removed GAMLS
  • 2019-11-26 Relisted GAMLS
  • 2019-11-16 Listing Removed GAMLS
  • 2019-11-02 Relisted GAMLS
  • 2019-11-01 Listing Removed GAMLS
  • 2019-10-26 Relisted GAMLS
  • 2019-10-26 Listing Removed GAMLS
  • 2019-09-05 Listed $39,999 GAMLS
  • 1999-03-02 Sold (Public Records) $47,000 Public Records
  • 1994-11-16 Sold (Public Records) $29,900 Public Records
  • 1981-08-26 Sold (Public Records) $27,500 Public Records

Property tax history

+8.3%/yr

Latest (2025): $1,476 · +22.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…