728 Sycamore Dr · Villa Rica, GA
Flood risk 5/10 · Moderate
- FEMA flood zone
- X
- Chance of flooding over 30 yrs
- 0.65%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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 +10.9/15.0
- Cash flow +7.7/30.0
- Schools +3.6/10.0
- Livability +3.2/5.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- 1% rule +2.1/10.0
- DSCR +1.8/10.0
- Appreciation +0.0/10.0
$329,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 728 Sycamore, a 4-bedroom, 3 full bath home offering comfort, convenience, and room to grow. The open-concept living and kitchen area creates a bright, connected space that is perfect for everyday living and entertaining. Enjoy front and back porches, a fully fenced yard, garage, and minimal steps to enter the home. The full unfinished basement is a blank canvas ready to become whatever fits your needs best-home gym, media room, workshop, extra living space, or storage. Located in the Villa Rica Middle and High School district, this home also offers easy access to I-20, is approximately 39 miles from Truist Park, and only about 20 miles from the University of West Georgia.
Key facts
- Open-concept living
- Fully fenced yard
- Easy access to i-20
Tags
Property features AI
Finance
- Other: Accessible approach with ramp, accessible full bath, and customized wheelchair accessibility; Asphalt road frontage on a city street; Located in Carroll County, GA
- HOA & community: Homeowners association with annual fee of $585; Sidewalks and street lights
Exterior
- Parking: Attached garage with 2 spaces (total parking 2)
- Utilities: Public water; Public sewer; Electric service (other); Cable available; Water available
- Home design: Two levels; Resale property; Fee simple ownership
- Construction: Brick, cedar, and wood siding exterior; Composition roof; Combination foundation; Below-grade unfinished area
- Exterior features: Balcony; Patio; Wood privacy fencing in backyard
Interior
- Kitchen: Eat-in kitchen with island; Dishwasher; Microwave; Electric water heater
- Bedrooms: Four upper-level bedrooms; Oversized master bedroom
- Flooring: Carpet; Ceramic tile; Hardwood; Other
- Bathrooms: Three full bathrooms; One full bathroom on the main level; Two full bathrooms on the upper level; Master bath with double vanity, shower only, soaking tub, and vaulted ceiling
- Heating & cooling: Central air (electric); Electric forced-air heating
- Interior features: High-speed internet; Walk-in closets; Window treatments; No common walls; One fireplace in the living room; Daylight, full, unfinished basement
- Laundry & utility: Laundry room on the main level; Mud room
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.5-bath single-family listed at $330k.
Deal economics
- At list price, monthly cash flow is $-383 ($-5k/yr) — negative.
- To cash-flow at today's rent, offer at most $262k (20.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (29.3% below list).
- Recommended offer: $233k (29.3% below list) — sets the bar for 1% rule.
- Cap rate 4.9% vs local median 4.0% in Villa Rica — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Location & tenants
- Location reads 65/100 on livability (#224 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: amenities F, commute F, health & safety F.
- Carroll County (rural): math 42% / reading 41% proficiency, ranked #38 of 174 in GA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Villa Rica Elementary School (math 42% / reading 32%, grade F, #485 of 1,228 statewide, top 41%, 432 students, 69% FRL); Villa Rica Middle (math 25% / reading 32%, grade F, #260 of 470 statewide, top 56%, 464 students, 70% FRL); Villa Rica High School (math 16% / reading 34%, grade F, #181 of 424 statewide, top 43%, 1,807 students, 56% FRL).
- Market conditions: Rents rising (+2.4%/yr); 669 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 876 units permitted in Carroll County in 2024 (150 in 5+ unit buildings).
- This rent runs 32% of the median local income ($89k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Carroll County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 38 days — a 3% lower offer ($320k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 11y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $165k; list at $330k implies a 100% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: moderate flood risk; moderate wind risk, 25% 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.
Questions for the listing agent
- 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?
- It's been on market 38 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.71% ✗
- Cap rate
- 4.90%
- Cash-on-cash
- -4.98%
- DSCR
- 0.78
- GRM
- 11.8
CMA / ARV
- ARV (median comp)
- $356,499
- List price
- $329,900
- Delta
- -0.45%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 133 Reid Plantation Dr | 0.20mi | 4/2.0 | 2,131 (+1%) | 19mo | $350,000 | $164 | 70 |
| 1302 Gardenia Ct | 0.25mi | 4/2.5 | 2,220 (+6%) | 11mo | $365,000 | $164 | 70 |
| 125 Reid Plantation Dr | 0.25mi | 4/2.0 | 2,169 (+3%) | 21mo | $355,000 | $164 | 63 |
| 1108 Red Bud Cir | 0.30mi | 4/2.0 | 1,944 (-8%) | 15mo | $335,000 | $172 | 59 |
| 349 Bonnie Sue Dr | 0.67mi | 4/2.5 | 2,356 (+12%) | 3mo | $337,000 | $143 | 46 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.42% rent growth · sell at horizon
- IRR
- -25.4%
- Equity multiple
- 0.14×
- Total profit
- $-79,201
- Equity at exit
- $49,189
- IRR
- -23.4%
- Equity multiple
- -0.15×
- Total profit
- $-105,855
- Equity at exit
- $28,524
Cash invested: $92,372 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 90 Strongly Landlord-Friendly
- State Georgia
- 90 Strongly Landlord-Friendly · R+3
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 30180
- Home prices YoY
- -12.8%
- Rents YoY
- 2.4%
- Active inventory
- 669
- Price-to-rent
- 11.8×
Monthly cashflow live
- Estimated rent
- $2,331 high interval (Pro) →
- Mortgage (P&I)
- −$1,730
- Tax from tax record
- −$308 /mo · $3,694/yr
- Insurance
- −$137
- HOA
- −$49
- Vacancy / Maint / Mgmt
- −$489
- Net cashflow
- $-383
Break-even live
Sensitivity live
| Price | -10% $-196 | -5% $-290 | +0% $-383 | +5% $-476 | +10% $-570 |
|---|---|---|---|---|---|
| Rent | -10% $-567 | -5% $-475 | +0% $-383 | +5% $-291 | +10% $-199 |
| Rate | -1.0pp $-217 | -0.5pp $-299 | base $-383 | +0.5pp $-468 | +1.0pp $-555 |
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
- $82,475
- Closing costs
- $9,897
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 615 Hemlock Ct Villa Rica, GA | 5.0 | 2.5 | 2686 | $2,750 | $1.02 | 45d | 1 | 0.16mi |
| 313 Kenmore Ct Villa Rica, GA | 4.0 | 2.5 | 2313 | $2,145 | $0.93 | 14d | 1 | 0.68mi |
| 78 Brookside Way Villa Rica, GA | 3.0 | 2.5 | 1799 | $1,985 | $1.10 | 26d | 1 | 0.81mi |
| 338 Ridge Dr Villa Rica, GA | 4.0 | 2.0 | 2080 | $2,000 | $0.96 | 13d | 1 | 0.85mi |
| 1064 Dallas Hwy Villa Rica, GA | 4.0 | 2.5 | 2009 | $1,850 | $0.92 | 7d | 1 | 1.04mi |
| 45 Cedars Glen Way Villa Rica, GA | 4.0 | 2.5 | 1400 | $1,779 | $1.27 | 45d | 1 | 1.09mi |
| 106 Whitney Ln Villa Rica, GA | 4.0 | 3.0 | 2332 | $2,245 | $0.96 | 26d | 1 | 1.13mi |
| 216 Indian Lake Trl Villa Rica, GA | 4.0 | 2.0 | 2040 | $1,850 | $0.91 | 45d | 1 | 1.17mi |
| 224 Indian Lake Trl Villa Rica, GA | 4.0 | 3.0 | 1811 | $1,945 | $1.07 | 45d | 1 | 1.17mi |
| 115 Old Stone Rd Villa Rica, GA | 3.0 | 2.0 | 1767 | $1,800 | $1.02 | 45d | 1 | 1.21mi |
| 188 Whitney Ln Villa Rica, GA | 3.0 | 2.0 | 2027 | $1,669 | $0.82 | 4d | 1 | 1.22mi |
| 249 Indian Lake Trl Villa Rica, GA | 4.0 | 4.0 | 2509 | $2,229 | $0.89 | 18d | 1 | 1.22mi |
| 278 Indian Lake Trl Villa Rica, GA | 3.0 | 2.0 | 1556 | $1,975 | $1.27 | 7d | 1 | 1.26mi |
| 106 Maple St Villa Rica, GA | 3.0 | 2.0 | 1585 | $1,700 | $1.07 | 26d | 1 | 1.43mi |
| 1002 Merritt Dr Unit 2 Villa Rica, GA | 3.0 | 2.5 | 1695 | $1,850 | $1.09 | 0d | 1 | 1.44mi |
| 1004 Merritt Dr Villa Rica, GA | 3.0 | 2.5 | 1695 | $2,100 | $1.24 | 46d | 1 | 1.45mi |
HOA detail
- Monthly dues
- $49 · $588/yr
- Likely covers
- gym
Listing history 35 events
-
2026-06-21days on market $329,900 Active 38 DOM
-
2026-06-18days on market $329,900 Active 35 DOM
-
2026-06-17days on market $329,900 Active 34 DOM
-
2026-06-16days on market $329,900 Active 33 DOM
-
2026-06-15pricedays on market $329,900 Active 32 DOM
-
2026-06-13days on market $349,900 Active 30 DOM
-
2026-06-09days on market $349,900 Active 26 DOM
-
2026-06-08days on market $349,900 Active 25 DOM
-
2026-06-07days on market $349,900 Active 24 DOM
-
2026-06-04pricedays on market $349,900 Active 21 DOM
-
2026-06-03days on market $354,900 Active 20 DOM
Show marketing remark (692 chars)
Welcome to 728 Sycamore, a 4-bedroom, 3 full bath home offering comfort, convenience, and room to grow. The open-concept living and kitchen area creates a bright, connected space that is perfect for everyday living and entertaining. Enjoy front and back porches, a fully fenced yard, garage, and minimal steps to enter the home. The full unfinished basement is a blank canvas ready to become whatever fits your needs best-home gym, media room, workshop, extra living space, or storage. Located in the Villa Rica Middle and High School district, this home also offers easy access to I-20, is approximately 39 miles from Truist Park, and only about 20 miles from the University of West Georgia.
-
2026-06-02days on market $354,900 Active 19 DOM
-
2026-06-01days on market $354,900 Active 18 DOM
-
2026-05-31days on market $354,900 Active 17 DOM
-
2026-05-08price $354,900 692-char remark
Show marketing remark (692 chars)
Welcome to 728 Sycamore, a 4-bedroom, 3 full bath home offering comfort, convenience, and room to grow. The open-concept living and kitchen area creates a bright, connected space that is perfect for everyday living and entertaining. Enjoy front and back porches, a fully fenced yard, garage, and minimal steps to enter the home. The full unfinished basement is a blank canvas ready to become whatever fits your needs best-home gym, media room, workshop, extra living space, or storage. Located in the Villa Rica Middle and High School district, this home also offers easy access to I-20, is approximately 39 miles from Truist Park, and only about 20 miles from the University of West Georgia.
-
2026-05-01$354,900 Active 692-char remark
-
2026-04-16price $359,900 692-char remark
Show marketing remark (692 chars)
Welcome to 728 Sycamore, a 4-bedroom, 3 full bath home offering comfort, convenience, and room to grow. The open-concept living and kitchen area creates a bright, connected space that is perfect for everyday living and entertaining. Enjoy front and back porches, a fully fenced yard, garage, and minimal steps to enter the home. The full unfinished basement is a blank canvas ready to become whatever fits your needs best-home gym, media room, workshop, extra living space, or storage. Located in the Villa Rica Middle and High School district, this home also offers easy access to I-20, is approximately 39 miles from Truist Park, and only about 20 miles from the University of West Georgia.
-
2026-04-04$368,500 New 692-char remark
Show marketing remark (692 chars)
Welcome to 728 Sycamore, a 4-bedroom, 3 full bath home offering comfort, convenience, and room to grow. The open-concept living and kitchen area creates a bright, connected space that is perfect for everyday living and entertaining. Enjoy front and back porches, a fully fenced yard, garage, and minimal steps to enter the home. The full unfinished basement is a blank canvas ready to become whatever fits your needs best-home gym, media room, workshop, extra living space, or storage. Located in the Villa Rica Middle and High School district, this home also offers easy access to I-20, is approximately 39 miles from Truist Park, and only about 20 miles from the University of West Georgia.
-
2016-07-21price $165,000
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-07-12soldstatus $165,000
-
2016-07-12price $165,000
-
2016-07-07price $166,900
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-07-07soldstatus $165,000 Sold
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-07-07soldstatus $165,000 Sold
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-05-20status Under Contract
-
2016-03-21status Under Contract
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-03-21historical Pending
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-03-21price $166,900
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2016-03-10price $166,900
-
2016-03-09price $166,900
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2015-11-13price $169,900
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2015-11-13price $169,900
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2015-10-06$172,500 New
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2015-10-06$172,500 Active
Show marketing remark (455 chars)
Enjoy this 3 BR/2.5 BA home with finished bonus room. Great room with fireplace, eat in kitchen,dining room and foyer have hardwood floors, laundry room on main level. Nice deck with playsetin back yard. Convection/microwave oven plus gas stove makes cooking a breeze. Neighborhood has pool, tennis courts, playground and basketball court. Move in ready. Full unfinished basement with stubbed bath. Fence on two sides; easy to complete to fence back yard.
-
2005-04-01soldstatus $1,008,000
ⓘ 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
- $3,694 · $308/mo
- Projected year-2 tax
- $3,694 · $308/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 · 65% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 5/10 Major 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 4 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
- $27,971
- − Mortgage interest
- −$18,480
- − Property taxes
- −$3,694
- − Insurance
- −$1,650
- − Repairs & maintenance
- −$2,238
- − Management
- −$2,238
- − HOA
- −$588
- − Depreciation
- −$9,597
- Taxable loss
- −$10,513
- Est. tax savings @ 24.0%
- +$2,523
- After-tax cash flow
- $-2,072/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
- Carroll County
- NCES district ID
- 1300840
- Math proficiency
- 42% ▼ -7.00%
- Reading proficiency
- 41% ▼ -8.00%
- Median HH income
- $48,692
- Composite
- 35.62/100
- National rank
- #4888
- State rank
- #38 of 174 in GA
Livability — Villa Rica
- Score
- 65/100
- State rank
- #224
- US rank
- #13182
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Villa Rica, GA
- County
- Carroll County · 124,888 people
- City population
- 43,013
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 43,013
- Household income
- $88,514
- Rent vs Own
- Severe rent burden
- 853.0
Population outlook (Carroll County) Hauer SSP2
- Today (2025)
- 123,370 people
- By 2030
- 127,186 · +3.1%
- By 2040
- 133,534 · +8.2%
- By 2050
- 137,612 · +11.5%
- By 2075
- 142,892 · +15.8%
- By 2100
- 136,294 · +10.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.59)
- Race & ethnicity
- White 57% Black 29% Hispanic / Latino 7% Two or more races 7% Asian 2%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 1%
- Common ancestry
- German 1% Slovak 1% Italian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 92% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 1%
Political lean MEDSL · Carroll
- 2024 margin
- Solid R (+41.2) · D 29.1% · R 70.3%
- 2008→2024 swing
- -8.2pp toward R · 2008: -32.9pp · 2024: -41.2pp
- All cycles
- 2024: R+41.2 2020: R+39.0 2016: R+40.1 2012: R+37.7 2008: R+32.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -46.97%
- Current HPI
- 321.1874
- Rent YoY
- ▲ 2.42%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
-67.3% since first listed25 events — show timeline
- 2026-06-14 Price Changed $329,900 FMLS
- 2026-06-14 Price Changed $329,900 GAMLS
- 2026-06-03 Price Changed $349,900 FMLS
- 2026-06-03 Price Changed $349,900 GAMLS
- 2026-05-08 Price Changed $354,900 GAMLS
- 2026-05-01 Listed $354,900 FMLS
- 2026-04-16 Price Changed $359,900 GAMLS
- 2026-04-04 Listed $368,500 GAMLS
- 2016-07-21 Price Changed $165,000 FMLS
- 2016-07-12 Sold (Public Records) $165,000 Public Records
- 2016-07-12 Price Changed $165,000 GAMLS
- 2016-07-07 Sold (MLS) $165,000 GAMLS
- 2016-07-07 Sold (MLS) $165,000 FMLS
- 2016-07-07 Price Changed $166,900 FMLS
- 2016-05-20 Pending — GAMLS
- 2016-03-21 Pending — GAMLS
- 2016-03-21 Contingent — FMLS
- 2016-03-21 Price Changed $166,900 GAMLS
- 2016-03-10 Price Changed $166,900 GAMLS
- 2016-03-09 Price Changed $166,900 FMLS
- 2015-11-13 Price Changed $169,900 GAMLS
- 2015-11-13 Price Changed $169,900 FMLS
- 2015-10-06 Listed $172,500 GAMLS
- 2015-10-06 Listed $172,500 FMLS
- 2005-04-01 Sold (Public Records) $1,008,000 Public Records
Property tax history
+2.6%/yrLatest (2025): $3,694 · -0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…