CashFlowRE
Sign in Sign up
117 Marchman St
F Composite 23.06
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).

  • Schools +5.9/10.0
  • Cash flow +5.6/30.0
  • Livability +3.5/5.0
  • ARV discount +2.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.2/10.0
  • DSCR +0.1/10.0
  • Appreciation +0.0/10.0

$280,000

117 Marchman St · Bremen, GA 30110
2 bd · 2.0 ba · 1,456 sqft · SingleFamily public records · 169 Days on market
Built 1958 0.43 ac lot $192/sqft · 11% above area Est $253k · 11% over

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

Listing remarks MLS

Welcome to this Home Sweet Home in the heart of Bremen-a place where everyday life feels easy and connected! Imagine walking the kids to H.A. Jones Elementary, then strolling downtown for dinner, coffee, or one of the many community events at The Hub. Everything you love about Bremen is just minutes away. Step inside to a home that feels both cozy and thoughtfully updated. Hardwood floors flow through the living room, kitchen, and two secondary bedrooms, while the primary suite features beautiful new LVP flooring. The primary bedroom is a standout with its vaulted ceiling, shiplap accent wall, and two spacious closets-a rare and welcome touch. The adjoining bathroom offers a modern tiled walk-in shower, and just off the bedroom you'll find a bonus space that's perfect for a home office, sunroom, or quiet retreat. The nearby laundry room, complete with a sink, makes everyday routines extra convenient. The kitchen is as functional as it is charming, featuring solid surface countertops, an undermount sink, tile backsplash, and stainless steel appliances, including a newer refrigerator and a brand-new oven with a glass cooktop. The full hall bath adds personality with patterned tile flooring and a framed mirror that feels straight out of a design magazine. In the living room, a decorative brick fireplace sets the tone for cozy evenings, while real shiplap accents-found in the kitchen, dining area, living room, and one secondary bedroom-add warmth and character throughout the home. Outside, you'll love the nearly half-acre lot, complete with a fenced backyard and an outbuilding that's perfect for storage, hobbies, or weekend projects. This home isn't just a place to live-it's a place to feel settled, connected, and truly at home. Schedule your showing and come experience it for yourself.

Key facts

  • Decorative fireplace
  • Shiplap accent wall
  • Fenced in back yard

Tags

FENCED IN BACK YARDMODERN TILE WALK IN SHOWERSOLID SURFACE COUNTERTOPSSTAINLESS STEEL APPLIANCESDECORATIVE FIREPLACESHIPLAP ACCENT WALL

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/2.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-579 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $178k (36.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (48.4% below list).
  • Recommended offer: $144k (48.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#97 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Bremen City (town): math 72% / reading 68% proficiency, ranked #3 of 174 in GA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 148 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 225 units permitted in Haralson County in 2024 (0 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.
  • Haralson County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 169 days — a 12% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y 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 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,458 (48.4% 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 169 days. Have you received any prior offers? Is the seller open to a 48% concession, seller financing, or rate buy-down credit?
  3. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.52%
Cap rate
3.81%
Cash-on-cash
-8.86%
DSCR
0.61
GRM
16.2

CMA / ARV

ARV (median comp)
$253,299
List price
$280,000
Delta
10.54%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
117 Marchman St 0.00mi 3/2.0 (+1) 1,456 (0%) 0mo $285,000 $196 95
113 Sharp St 0.04mi 3/2.5 (+1) 1,528 (+5%) 11mo $299,900 $196 74
214 Gordon St 0.35mi 3/1.0 (+1) 1,484 (+2%) 1mo $235,000 $158 71
130 Sharp St 0.11mi 3/3.0 (+1) 1,350 (-7%) 10mo $298,000 $221 65
317 Lakeview Dr 0.47mi 2/1.0 1,356 (-7%) 4mo $110,000 $81 60
116 Pecan 0.74mi 2/2.0 1,503 (+3%) 1mo $250,000 $166 59
311 Kensington Cir 0.41mi 3/2.0 (+1) 1,579 (+8%) 4mo $365,000 $231 59
542 Waddell St 0.67mi 3/2.0 (+1) 1,434 (-2%) 5mo $289,900 $202 57
115 Price St 0.62mi 3/1.0 (+1) 1,556 (+7%) 1mo $180,000 $116 49
325 Lakeview Dr 0.54mi 2/2.0 1,268 (-13%) 12mo $270,000 $213 43
91 Sewell Rd 0.69mi 3/1.0 (+1) 1,294 (-11%) 6mo $160,000 $124 35
609 Watson Dr 0.72mi 3/2.0 (+1) 1,645 (+13%) 18mo $284,000 $173 25

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-32.1%
Equity multiple
-0.05×
Total profit
$-82,369
Equity at exit
$41,749
10-year hold
IRR
-37.3%
Equity multiple
-0.53×
Total profit
$-119,670
Equity at exit
$24,209

Cash invested: $78,400 (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 30110

Home prices YoY
-8.0%
Active inventory
148
Price-to-rent
16.2×

Monthly cashflow live

Estimated rent
$1,445 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$135 /mo · $1,624/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$-579

Break-even live

Break-even rent $2,178
Max offer price $177,691
Occupancy floor

Sensitivity live

Price -10% $-421 -5% $-500 +0% $-579 +5% $-658 +10% $-738
Rent -10% $-693 -5% $-636 +0% $-579 +5% $-522 +10% $-465
Rate -1.0pp $-438 -0.5pp $-508 base $-579 +0.5pp $-652 +1.0pp $-726

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
$70,000
Closing costs
$8,400
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
235 Georgia Ave N Bremen, GA 3.0 2.0 1100 $4,800 $4.36 44d 1 0.42mi
111 Kaiser St Bremen, GA 2.0 2.0 1128 $1,195 $1.06 2d 1 0.43mi
409 Tallapoosa St Bremen, GA 2.0 1.5 1050 $1,295 $1.23 0d 1 0.83mi
417 Tallapoosa St Bremen, GA 2.0–3.0 2.0 1089 $1,275 $1.17 0d 1 0.84mi
804 Highway 27 N Bremen, GA 2.0 1.5 1044 $1,595 $1.53 0d 1 0.97mi
136 Crest Pointe Bremen, GA 3.0 2.5 1634 $1,945 $1.19 2d 1 1.44mi
136 Crest Pointe Bremen, GA 3.0 2.5 1634 $1,945 $1.19 0d 1 1.44mi

Listing history 19 events

  1. 2026-05-09
    status Under Contract 1828-char remark
    Show marketing remark (1828 chars)

    Welcome to this Home Sweet Home in the heart of Bremen-a place where everyday life feels easy and connected! Imagine walking the kids to H.A. Jones Elementary, then strolling downtown for dinner, coffee, or one of the many community events at The Hub. Everything you love about Bremen is just minutes away. Step inside to a home that feels both cozy and thoughtfully updated. Hardwood floors flow through the living room, kitchen, and two secondary bedrooms, while the primary suite features beautiful new LVP flooring. The primary bedroom is a standout with its vaulted ceiling, shiplap accent wall, and two spacious closets-a rare and welcome touch. The adjoining bathroom offers a modern tiled walk-in shower, and just off the bedroom you'll find a bonus space that's perfect for a home office, sunroom, or quiet retreat. The nearby laundry room, complete with a sink, makes everyday routines extra convenient. The kitchen is as functional as it is charming, featuring solid surface countertops, an undermount sink, tile backsplash, and stainless steel appliances, including a newer refrigerator and a brand-new oven with a glass cooktop. The full hall bath adds personality with patterned tile flooring and a framed mirror that feels straight out of a design magazine. In the living room, a decorative brick fireplace sets the tone for cozy evenings, while real shiplap accents-found in the kitchen, dining area, living room, and one secondary bedroom-add warmth and character throughout the home. Outside, you'll love the nearly half-acre lot, complete with a fenced backyard and an outbuilding that's perfect for storage, hobbies, or weekend projects. This home isn't just a place to live-it's a place to feel settled, connected, and truly at home. Schedule your showing and come experience it for yourself.

  2. 2026-03-29
    price $280,000 1828-char remark
    Show marketing remark (1828 chars)

    Welcome to this Home Sweet Home in the heart of Bremen-a place where everyday life feels easy and connected! Imagine walking the kids to H.A. Jones Elementary, then strolling downtown for dinner, coffee, or one of the many community events at The Hub. Everything you love about Bremen is just minutes away. Step inside to a home that feels both cozy and thoughtfully updated. Hardwood floors flow through the living room, kitchen, and two secondary bedrooms, while the primary suite features beautiful new LVP flooring. The primary bedroom is a standout with its vaulted ceiling, shiplap accent wall, and two spacious closets-a rare and welcome touch. The adjoining bathroom offers a modern tiled walk-in shower, and just off the bedroom you'll find a bonus space that's perfect for a home office, sunroom, or quiet retreat. The nearby laundry room, complete with a sink, makes everyday routines extra convenient. The kitchen is as functional as it is charming, featuring solid surface countertops, an undermount sink, tile backsplash, and stainless steel appliances, including a newer refrigerator and a brand-new oven with a glass cooktop. The full hall bath adds personality with patterned tile flooring and a framed mirror that feels straight out of a design magazine. In the living room, a decorative brick fireplace sets the tone for cozy evenings, while real shiplap accents-found in the kitchen, dining area, living room, and one secondary bedroom-add warmth and character throughout the home. Outside, you'll love the nearly half-acre lot, complete with a fenced backyard and an outbuilding that's perfect for storage, hobbies, or weekend projects. This home isn't just a place to live-it's a place to feel settled, connected, and truly at home. Schedule your showing and come experience it for yourself.

  3. 2025-11-21
    listed $285,000 New 1828-char remark
    Show marketing remark (1828 chars)

    Welcome to this Home Sweet Home in the heart of Bremen-a place where everyday life feels easy and connected! Imagine walking the kids to H.A. Jones Elementary, then strolling downtown for dinner, coffee, or one of the many community events at The Hub. Everything you love about Bremen is just minutes away. Step inside to a home that feels both cozy and thoughtfully updated. Hardwood floors flow through the living room, kitchen, and two secondary bedrooms, while the primary suite features beautiful new LVP flooring. The primary bedroom is a standout with its vaulted ceiling, shiplap accent wall, and two spacious closets-a rare and welcome touch. The adjoining bathroom offers a modern tiled walk-in shower, and just off the bedroom you'll find a bonus space that's perfect for a home office, sunroom, or quiet retreat. The nearby laundry room, complete with a sink, makes everyday routines extra convenient. The kitchen is as functional as it is charming, featuring solid surface countertops, an undermount sink, tile backsplash, and stainless steel appliances, including a newer refrigerator and a brand-new oven with a glass cooktop. The full hall bath adds personality with patterned tile flooring and a framed mirror that feels straight out of a design magazine. In the living room, a decorative brick fireplace sets the tone for cozy evenings, while real shiplap accents-found in the kitchen, dining area, living room, and one secondary bedroom-add warmth and character throughout the home. Outside, you'll love the nearly half-acre lot, complete with a fenced backyard and an outbuilding that's perfect for storage, hobbies, or weekend projects. This home isn't just a place to live-it's a place to feel settled, connected, and truly at home. Schedule your showing and come experience it for yourself.

  4. 2024-10-23
    soldstatus $279,900
  5. 2024-10-11
    soldstatus $279,900 Closed 1253-char remark
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  6. 2024-10-11
    soldstatus $279,900 Sold
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  7. 2024-08-30
    status Pending 1253-char remark
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  8. 2024-08-30
    status Under Contract
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  9. 2024-08-18
    listed $279,900 Active 1253-char remark
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  10. 2024-08-18
    listed $279,900 New
    Show marketing remark (1253 chars)

    Charming Ranch Home located within walking distance of the desirable Bremen City School District, Jones Elementary School. Three bedrooms and two full bathrooms! Living Room with Hardwood Floors and Wood Wall and Ceiling accents plus a cozy Brick Fireplace! Split Bedroom Style Home! Laundry Room on main with laundry sink plus the washer and dryer are included with the sale. Updated open and bright Kitchen with Breakfast Bar, SS Appliance package which includes a stove, dishwasher, microwave vent hood and refrigerator! Appliances are approx. 4 years old and the refrigerator is brand new. Kitchen also features solid surface countertops, undermount sink, tile backsplash and hardwood floors! Master Suite features a vaulted ceiling, shiplap accent wall, walk in closet, and master bath with tile floors, upgraded cabinet/countertop, decorative mirror and walk in tile shower! Off the master suite is the finished sunroom which leads to a private deck! The sunroom would double as a great location for a home office or nursery! The secondary bedrooms feature Hardwood Flooring! The full Bath has been updated and feature newer cabinet/countertop, Tile Flooring and Framed Mirror! Just under a half-acre lot with fenced in back yard and outbuilding!

  11. 2019-07-11
    soldstatus $164,500
  12. 2019-07-11
    soldstatus $164,500
  13. 2019-02-11
    soldstatus $66,000
  14. 2019-02-05
    soldstatus $66,000 Sold
  15. 2019-01-23
    status Under Contract
  16. 2019-01-23
    historical
  17. 2018-11-01
    price $82,900
  18. 2018-10-25
    price $85,000
  19. 2018-10-22
    listed $99,900 New

ⓘ 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
$1,624 · $135/mo
Projected year-2 tax
$2,576 · $215/mo
Expected delta
+$952/yr (+$79/mo · 58.6%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$17,335
− Mortgage interest
−$15,684
− Property taxes
−$1,624
− Insurance
−$1,400
− Repairs & maintenance
−$1,387
− Management
−$1,387
− Depreciation
−$8,145
Taxable loss
−$12,293
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,950
After-tax cash flow
$-4,000/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
Bremen City
NCES district ID
1300510
Math proficiency
72% ▼ -6.00%
Reading proficiency
68% ▼ -3.00%
Median HH income
$50,176
Composite
59.41/100
National rank
#929
State rank
#3 of 174 in GA

Livability — Bremen

Score
70/100
State rank
#97
US rank
#7777

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bremen, GA
Population (ZIP)
14,088

Population outlook (Haralson County) Hauer SSP2

Today (2025)
29,106 people
By 2030
29,023 · -0.3%
By 2040
28,434 · -2.3%
By 2050
27,144 · -6.7%
By 2075
22,666 · -22.1%
By 2100
16,475 · -43.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Black 4% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Slovak 4% Serbian 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Indo-European 1%

Political lean MEDSL · Haralson

2024 margin
Solid R (+74.4) · D 12.6% · R 87.0%
2008→2024 swing
-16.6pp toward R · 2008: -57.8pp · 2024: -74.4pp
All cycles
2024: R+74.4 2020: R+74.0 2016: R+71.6 2012: R+64.2 2008: R+57.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -28.20%
Current HPI
326.4181
Rent YoY
Metro
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+180.3% since first listed
19 events — show timeline
  • 2026-05-09 Pending GAMLS
  • 2026-03-29 Price Changed $280,000 GAMLS
  • 2025-11-21 Listed $285,000 GAMLS
  • 2024-10-23 Sold (Public Records) $279,900 Public Records
  • 2024-10-11 Sold (MLS) $279,900 GAMLS
  • 2024-10-11 Sold (MLS) $279,900 FMLS
  • 2024-08-30 Pending FMLS
  • 2024-08-30 Pending GAMLS
  • 2024-08-18 Listed $279,900 GAMLS
  • 2024-08-18 Listed $279,900 FMLS
  • 2019-07-11 Sold (Public Records) $164,500 Public Records
  • 2019-07-11 Sold (Public Records) $164,500 Public Records
  • 2019-02-11 Sold (Public Records) $66,000 Public Records
  • 2019-02-05 Sold (MLS) $66,000 GAMLS
  • 2019-01-23 Pending GAMLS
  • 2019-01-23 Listing Removed GAMLS
  • 2018-11-01 Price Changed $82,900 GAMLS
  • 2018-10-25 Price Changed $85,000 GAMLS
  • 2018-10-22 Listed $99,900 GAMLS

Property tax history

+12.9%/yr

Latest (2025): $1,624 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…