CashFlowRE
Sign in Sign up
728 Sycamore Dr
F Composite 34.81
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

728 Sycamore Dr · Villa Rica, GA 30180
4 bd · 2.5 ba · 2,104 sqft · SingleFamily public records · 38 Days on market
Built 2007 10,018 sqft lot $157/sqft · 10% above area Est $356k · 7% under $49/mo HOA · 2% of rent

🖨 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

OPEN-CONCEPT LIVINGFULLY FENCED YARDFRONT AND BACK PORCHESFULL UNFINISHED BASEMENTEASY ACCESS TO I-20

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

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 $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.
Recommended offer $233,088 (29.3% 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 38 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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

5-year hold
IRR
-25.4%
Equity multiple
0.14×
Total profit
$-79,201
Equity at exit
$49,189
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $2,816
Max offer price $262,248
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $329,900 Active 38 DOM
  2. 2026-06-18
    days on market $329,900 Active 35 DOM
  3. 2026-06-17
    days on market $329,900 Active 34 DOM
  4. 2026-06-16
    days on market $329,900 Active 33 DOM
  5. 2026-06-15
    pricedays on market $329,900 Active 32 DOM
  6. 2026-06-13
    days on market $349,900 Active 30 DOM
  7. 2026-06-09
    days on market $349,900 Active 26 DOM
  8. 2026-06-08
    days on market $349,900 Active 25 DOM
  9. 2026-06-07
    days on market $349,900 Active 24 DOM
  10. 2026-06-04
    pricedays on market $349,900 Active 21 DOM
  11. 2026-06-03
    days 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.

  12. 2026-06-02
    days on market $354,900 Active 19 DOM
  13. 2026-06-01
    days on market $354,900 Active 18 DOM
  14. 2026-05-31
    days on market $354,900 Active 17 DOM
  15. 2026-05-08
    price $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.

  16. 2026-05-01
    listed $354,900 Active 692-char remark
  17. 2026-04-16
    price $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.

  18. 2026-04-04
    listed $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.

  19. 2016-07-21
    price $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.

  20. 2016-07-12
    soldstatus $165,000
  21. 2016-07-12
    price $165,000
  22. 2016-07-07
    price $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.

  23. 2016-07-07
    soldstatus $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.

  24. 2016-07-07
    soldstatus $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.

  25. 2016-05-20
    status Under Contract
  26. 2016-03-21
    status 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.

  27. 2016-03-21
    historical 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.

  28. 2016-03-21
    price $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.

  29. 2016-03-10
    price $166,900
  30. 2016-03-09
    price $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.

  31. 2015-11-13
    price $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.

  32. 2015-11-13
    price $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.

  33. 2015-10-06
    listed $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.

  34. 2015-10-06
    listed $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.

  35. 2005-04-01
    soldstatus $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
combined federal + state — saved on this device
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

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

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
22.4% rent · 77.6% 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

Price history

-67.3% since first listed
25 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%/yr

Latest (2025): $3,694 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…