CashFlowRE
Sign in Sign up
2764 Horseshoe Bend Rd SW
D Composite 41.47
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 +14.9/15.0
  • Cash flow +7.9/30.0
  • Rent growth +4.6/5.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$279,900

2764 Horseshoe Bend Rd SW · Powder Springs, GA 30064
3 bd · 1.0 ba · 1,331 sqft · SingleFamily public records · 25 Days on market
Built 1946 0.50 ac lot $210/sqft · 16% below area Est $335k · 16% under

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

Listing remarks MLS

Step into this charming 3-bedroom, 2-bath ranch offering comfortable single-level living in a quiet, convenient West Cobb location. An inviting family room welcomes you with plenty of natural light and an easy flow into the dining area and kitchen, creating a warm and functional layout for everyday living. The spacious primary suite features its own private bath, while two additional bedrooms provide flexibility for guests, a home office, or hobbies. Outside, the level yard offers room to relax, garden, or play - perfect for enjoying peaceful afternoons or weekend gatherings. With its classic ranch design, practical floorplan, and close proximity to shopping, schools, and major routes, this home is an excellent opportunity for anyone seeking comfort and convenience in Marietta.

Key facts

  • Level yard
  • Private bath
  • Practical floorplan

Tags

SINGLE LEVEL LIVINGPRIVATE BATHLEVEL YARDCLASSIC RANCH DESIGNPRACTICAL FLOORPLANCLOSE PROXIMITY TO SHOPPING

Property features AI

Finance

  • HOA & community: Community features (other)

Exterior

  • Parking: Driveway; Open parking available
  • Utilities: Public water; Public sewer; Other electric/provider utilities
  • Home design: One level; Resale property
  • Construction: Other construction materials; Other roof
  • Exterior features: Front porch; Other exterior features; Other structures

Interior

  • Kitchen: Kitchen island; Includes appliances (other)
  • Bedrooms: Three main-level bedrooms; Master bathroom with additional/other features
  • Flooring: Other flooring
  • Bathrooms: Two full bathrooms, both on the main level
  • Heating & cooling: Central heating; Other cooling
  • Interior features: Open concept dining area; Crawl space basement; No common walls
  • Laundry & utility: Laundry closet

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 3-bed/1.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-298 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $227k (18.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $203k (27.6% below list).
  • Recommended offer: $203k (27.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 3.7% in Powder Springs — 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 71/100 on livability (#79 in GA) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, employment B+; Watch: amenities F, commute F.
  • Cobb County (suburban): math 39% / reading 45% proficiency, ranked #25 of 174 in GA (top 14%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dowell Elementary School (math 23% / reading 32%, grade F, #682 of 1,228 statewide, top 56%, 898 students, 59% FRL); Smitha Middle School (math 19% / reading 30%, grade F, #301 of 470 statewide, top 66%, 881 students, 82% FRL); Osborne High School (math 9% / reading 12%, grade F, #348 of 424 statewide, top 83%, 2,772 students, 75% FRL) — zoned schools average 72% FRL vs 39% district-wide (33 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 21% at this address vs 42% district-wide (-21 pts) — the specific schools serving this property underperform the Cobb County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+8.5%/yr); 426 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,625 units permitted in Cobb County in 2024 (389 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Cobb County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% chance of damaging wind over 30y; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,533 (27.6% 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. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.72%
Cap rate
5.02%
Cash-on-cash
-4.56%
DSCR
0.80
GRM
11.5

CMA / ARV

ARV (median comp)
$334,959
List price
$279,900
Delta
-16.44%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3002 Fetlock Dr SW 0.05mi 3/2.0 1,272 (-4%) 13mo $317,000 $249 75
2599 Candler Way SW 0.41mi 3/2.0 1,464 (+10%) 6mo $214,000 $146 55
2753 Hembree Rd SW 0.12mi 3/2.0 1,500 (+13%) 17mo $355,000 $237 55
3321 N Hampton Pl SW 0.63mi 3/2.0 1,300 (-2%) 16mo $275,000 $212 49
2716 Battle Trl SW 0.72mi 3/2.0 1,500 (+13%) 15mo $370,000 $247 29

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-18.7%
Equity multiple
0.32×
Total profit
$-53,619
Equity at exit
$41,734
10-year hold
IRR
-3.5%
Equity multiple
0.71×
Total profit
$-22,375
Equity at exit
$24,201

Cash invested: $78,372 (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 30064

Rents YoY
8.5%
Active inventory
426
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,025 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$313 /mo · $3,762/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$-298

Break-even live

Break-even rent $2,402
Max offer price $227,271
Occupancy floor

Sensitivity live

Price -10% $-139 -5% $-219 +0% $-298 +5% $-377 +10% $-456
Rent -10% $-458 -5% $-378 +0% $-298 +5% $-218 +10% $-138
Rate -1.0pp $-157 -0.5pp $-227 base $-298 +0.5pp $-370 +1.0pp $-444

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
$69,975
Closing costs
$8,397
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2909 Buckskin Trl SW Marietta, GA 3.0 2.0 1581 $2,019 $1.28 45d 1 0.16mi
2442 Chauncey Ln SW Marietta, GA 3.0 2.0 1490 $2,031 $1.36 4d 1 0.50mi
3107 Goldenrod Ln SW Marietta, GA 3.0 2.0 1529 $1,775 $1.16 18d 1 0.54mi
2830 Macedonia Rd Powder Springs, GA 1.0–2.0 1.0–2.0 1154 $2,729 $2.36 0d 11 0.67mi
2661 Deerfield Cir SW Marietta, GA 3.0 2.5 1488 $2,475 $1.66 0d 1 0.74mi
3017 Valley View Dr Powder Springs, GA 4.0 2.0 1748 $4,950 $2.83 45d 1 0.75mi
2442 Country Lake Ln Powder Springs, GA 2.0 4.5 1780 $1,490 $0.84 14d 1 0.81mi
2780 Bankstone Dr SW Marietta, GA 1.0–2.0 1.0–2.0 843 $1,502 $1.78 0d 5 0.83mi
3161 Tucson Ct Powder Springs, GA 3.0 2.0 1336 $1,595 $1.19 45d 1 0.86mi
2985 Valley View Cir Powder Springs, GA 3.0 3.0 1700 $2,140 $1.26 3d 1 0.94mi
2073 Powder Springs Rd SW Marietta, GA 3.0 1.5 1375 $1,805 $1.31 25d 1 1.12mi
3405 Ridgecrest Dr Powder Springs, GA 3.0 2.0 1381 $1,875 $1.36 45d 1 1.16mi
3234 Valley View St Powder Springs, GA 3.0 2.0 1222 $1,800 $1.47 45d 1 1.21mi
3100 Fern Valley Dr SW Unit 1 Marietta, GA 4.0 2.0 925 $2,300 $2.49 6d 1 1.26mi
3363 Hollyridge Trl SW Marietta, GA 3.0 2.0 1568 $1,485 $0.95 14d 1 1.29mi
3363 Hollyridge Trl SW Marietta, GA 3.0 2.0 1568 $2,140 $1.36 6d 1 1.29mi
2347 Glencairn Ln SW Marietta, GA 3.0 2.0 1486 $1,731 $1.16 0d 1 1.34mi
3482 Clare Cottage Trce SW Marietta, GA 3.0 2.5 1422 $1,500 $1.05 0d 1 1.35mi
3682 Stephanie Ct Powder Springs, GA 3.0 2.5 1332 $1,900 $1.43 45d 1 1.44mi
3690 Stephanie Ct Powder Springs, GA 3.0 2.5 1332 $1,950 $1.46 45d 1 1.46mi
3494 Mustang Dr Powder Springs, GA 3.0 2.0 1144 $1,800 $1.57 45d 1 1.47mi

Listing history 43 events

  1. 2026-06-08
    statusdays on market $279,900 Pending 25 DOM
    Show marketing remark (788 chars)

    Step into this charming 3-bedroom, 2-bath ranch offering comfortable single-level living in a quiet, convenient West Cobb location. An inviting family room welcomes you with plenty of natural light and an easy flow into the dining area and kitchen, creating a warm and functional layout for everyday living. The spacious primary suite features its own private bath, while two additional bedrooms provide flexibility for guests, a home office, or hobbies. Outside, the level yard offers room to relax, garden, or play - perfect for enjoying peaceful afternoons or weekend gatherings. With its classic ranch design, practical floorplan, and close proximity to shopping, schools, and major routes, this home is an excellent opportunity for anyone seeking comfort and convenience in Marietta.

  2. 2026-06-07
    days on market $279,900 Active 24 DOM
  3. 2026-06-04
    days on market $279,900 Active 21 DOM
  4. 2026-06-03
    days on market $279,900 Active 20 DOM
  5. 2026-06-02
    days on market $279,900 Active 19 DOM
  6. 2026-06-01
    days on market $279,900 Active 18 DOM
  7. 2026-05-31
    days on market $279,900 Active 17 DOM
  8. 2026-05-12
    listed $279,900 New 788-char remark
    Show marketing remark (788 chars)

    Step into this charming 3-bedroom, 2-bath ranch offering comfortable single-level living in a quiet, convenient West Cobb location. An inviting family room welcomes you with plenty of natural light and an easy flow into the dining area and kitchen, creating a warm and functional layout for everyday living. The spacious primary suite features its own private bath, while two additional bedrooms provide flexibility for guests, a home office, or hobbies. Outside, the level yard offers room to relax, garden, or play - perfect for enjoying peaceful afternoons or weekend gatherings. With its classic ranch design, practical floorplan, and close proximity to shopping, schools, and major routes, this home is an excellent opportunity for anyone seeking comfort and convenience in Marietta.

  9. 2026-05-12
    listed $279,900 Active 794-char remark
    Show marketing remark (788 chars)

    Step into this charming 3-bedroom, 2-bath ranch offering comfortable single-level living in a quiet, convenient West Cobb location. An inviting family room welcomes you with plenty of natural light and an easy flow into the dining area and kitchen, creating a warm and functional layout for everyday living. The spacious primary suite features its own private bath, while two additional bedrooms provide flexibility for guests, a home office, or hobbies. Outside, the level yard offers room to relax, garden, or play - perfect for enjoying peaceful afternoons or weekend gatherings. With its classic ranch design, practical floorplan, and close proximity to shopping, schools, and major routes, this home is an excellent opportunity for anyone seeking comfort and convenience in Marietta.

  10. 2026-04-12
    historical $2,199
  11. 2026-04-10
    listed $2,199
  12. 2022-03-23
    soldstatus $305,000
  13. 2022-03-04
    soldstatus $305,000 Closed
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  14. 2022-03-04
    soldstatus $305,000 Sold
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  15. 2022-02-15
    price $2,020
  16. 2022-02-10
    status Under Contract
  17. 2022-01-27
    status Pending
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  18. 2022-01-22
    status Active
  19. 2022-01-20
    historical
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  20. 2022-01-20
    status Active
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  21. 2022-01-11
    historical Active Under Contract
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  22. 2022-01-11
    status Under Contract
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  23. 2022-01-08
    status Active
  24. 2022-01-06
    status Active
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  25. 2021-12-31
    historical
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  26. 2021-12-31
    historical
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  27. 2021-12-09
    price $300,000
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  28. 2021-12-09
    price $300,000
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  29. 2021-11-29
    listed $309,000 Active
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  30. 2021-11-29
    listed $309,000 New
    Show marketing remark (488 chars)

    Check out this beautiful new renovation located on the ever growing side of West Cobb. Home features brand new paint, flooring, open concept living, granite counter tops in the kitchen, new appliances, master on main level, custom closets, quartz countertops in bathrooms, and so much more. Home sits on a corner lot on half an acre with plenty of outdoor space and privacy. Within minutes of major retailers, restaurants, and the Silver Comet Trail and Tramore Park, and Cumberland Mall.

  31. 2021-10-04
    historical
  32. 2021-09-15
    listed $315,000 New
  33. 2021-05-18
    soldstatus $155,000
  34. 2021-05-10
    soldstatus $155,000 Closed
  35. 2021-05-10
    soldstatus $155,000 Sold
  36. 2021-05-10
    soldstatus $155,000
  37. 2021-04-18
    status Pending
  38. 2021-04-18
    status Under Contract
  39. 2021-04-18
    historical Active Under Contract
  40. 2021-04-14
    listed $140,000 Active
  41. 2021-04-14
    listed $140,000 New
  42. 2021-04-14
    listed $140,000
  43. 2021-03-12
    soldstatus $110,000

ⓘ 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
$3,762 · $313/mo
Projected year-2 tax
$3,762 · $313/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 6 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$24,304
− Mortgage interest
−$15,679
− Property taxes
−$3,762
− Insurance
−$1,400
− Repairs & maintenance
−$1,944
− Management
−$1,944
− Depreciation
−$8,143
Taxable loss
−$8,567
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,056
After-tax cash flow
$-1,519/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
Cobb County
NCES district ID
1301290
Math proficiency
39% ▼ -15.00%
Reading proficiency
45% ▼ -10.00%
Median HH income
$68,845
Composite
37.93/100
National rank
#4308
State rank
#25 of 174 in GA

Livability — Powder Springs

Score
71/100
State rank
#79
US rank
#6846

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Cobb County · 777,758 people
City population
71,626
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
52,125
Household income
$122,195
Rent vs Own
17.0% rent · 83.0% own
Severe rent burden
1017.0

Population outlook (Cobb County) Hauer SSP2

Today (2025)
868,385 people
By 2030
929,614 · +7.1%
By 2040
1,047,533 · +20.6%
By 2050
1,155,537 · +33.1%
By 2075
1,405,030 · +61.8%
By 2100
1,555,058 · +79.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Black 23% Hispanic / Latino 10% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Slovak 4% Lithuanian 3% Italian 2%
Foreign-born
10% · Canada
Languages at home
87% English-only · Spanish 8% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Cobb

2024 margin
D (+14.9) · D 56.9% · R 42.0% · Other 1.1%
2008→2024 swing
+24.3pp toward D · 2008: -9.4pp · 2024: 14.9pp
All cycles
2024: D+14.9 2020: D+14.3 2016: D+2.1 2012: R+12.6 2008: R+9.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -279.22%
Current HPI
257.1402
Rent YoY
▲ 8.47%
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

+154.5% since first listed
38 events — show timeline
  • 2026-06-08 Pending GAMLS
  • 2026-06-08 Pending FMLS
  • 2026-05-12 Listed $279,900 FMLS
  • 2026-05-12 Listed $279,900 GAMLS
  • 2026-04-12 Rental Removed $2,199 Tricon
  • 2026-04-10 Listed for Rent $2,199 Tricon
  • 2022-03-23 Sold (Public Records) $305,000 Public Records
  • 2022-03-04 Sold (MLS) $305,000 GAMLS
  • 2022-03-04 Sold (MLS) $305,000 FMLS
  • 2022-02-15 Price Changed $2,020 RENT.
  • 2022-02-10 Pending GAMLS
  • 2022-01-27 Pending FMLS
  • 2022-01-22 Relisted GAMLS
  • 2022-01-20 Listing Removed GAMLS
  • 2022-01-20 Relisted FMLS
  • 2022-01-11 Contingent FMLS
  • 2022-01-11 Pending GAMLS
  • 2022-01-08 Relisted GAMLS
  • 2022-01-06 Relisted FMLS
  • 2021-12-31 Listing Removed GAMLS
  • 2021-12-31 Listing Removed FMLS
  • 2021-12-09 Price Changed $300,000 FMLS
  • 2021-12-09 Price Changed $300,000 GAMLS
  • 2021-11-29 Listed $309,000 GAMLS
  • 2021-11-29 Listed $309,000 FMLS
  • 2021-10-04 Listing Removed GAMLS
  • 2021-09-15 Listed $315,000 GAMLS
  • 2021-05-18 Sold (Public Records) $155,000 Public Records
  • 2021-05-10 Sold (MLS) $155,000 LPRMLS
  • 2021-05-10 Sold (MLS) $155,000 GAMLS
  • 2021-05-10 Sold (MLS) $155,000 FMLS
  • 2021-04-18 Pending FMLS
  • 2021-04-18 Pending GAMLS
  • 2021-04-18 Contingent FMLS
  • 2021-04-14 Listed $140,000 LPRMLS
  • 2021-04-14 Listed $140,000 GAMLS
  • 2021-04-14 Listed $140,000 FMLS
  • 2021-03-12 Sold (Public Records) $110,000 Public Records

Property tax history

+26.9%/yr

Latest (2025): $3,762 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…