CashFlowRE
Sign in Sign up
28 Arrington Dr
D Composite 40.69
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).

  • Appreciation +9.8/10.0
  • Cash flow +9.1/30.0
  • ARV discount +6.1/15.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0

$324,900

28 Arrington Dr · Adairsville, GA 30103
4 bd · 2.5 ba · 2,565 sqft · Other · 37 Days on market
Built 2025 7,405 sqft lot $127/sqft · at area comps Est $315k · at est. $25/mo HOA · 1% of rent ↓ 2% since listing

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

Listing remarks MLS

NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 2025

Property features AI

Finance

  • Other: Property listed as part of a development (Arrington Phase 1)
  • HOA & community: Homeowners association with an annual fee of $300; Community features include HOA and additional community amenities

Exterior

  • Parking: Detached or attached garage configuration facing front; Two garage spaces; Driveway parking available; Open parking available
  • Utilities: Public water; Public sewer; Electric service with 110V and 220V available
  • Home design: Two levels; Resale property
  • Construction: Brick veneer and vinyl siding exterior; Shingle roof; Slab foundation; Built with energy-efficient appliances, HVAC, and windows
  • Exterior features: Covered front porch; Rear porch; Patio; Rain gutters; Asphalt road access; Underground utilities

Interior

  • Kitchen: White cabinets; Eat-in kitchen; Kitchen island; Open view to family room; Dishwasher; Electric oven and electric range; Refrigerator
  • Bedrooms: Four upper-level bedrooms; Oversized master bedroom
  • Flooring: Luxury vinyl flooring
  • Bathrooms: Two full bathrooms; One half bathroom; Master bathroom with separate tub and shower
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Crown molding; High 9-ft lower-level ceilings; ENERGY STAR qualified windows; One electric fireplace; No shared/common walls
  • Laundry & utility: Upper-level laundry room; Electric water heater

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 other listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $281k (13.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (34.6% below list).
  • Recommended offer: $212k (34.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 4.1% in Adairsville — 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 72/100 on livability (#70 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: amenities F, commute F.
  • Bartow County (rural): math 33% / reading 34% proficiency, ranked #70 of 174 in GA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Adairsville Elementary School (math 55% / reading 39%, grade D-, #301 of 1,228 statewide, top 25%, 869 students, 49% FRL); Adairsville Middle School (math 36% / reading 40%, grade F, #159 of 470 statewide, top 34%, 843 students, 49% FRL); Adairsville High School (math 24% / reading 18%, grade F, #225 of 424 statewide, top 54%, 1,170 students, 44% FRL) — zoned schools at 47% FRL track the district average.
  • Market conditions: 182 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,618 units permitted in Bartow County in 2024 (265 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($78k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $31k appreciation (9.7% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$54k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts 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.
Recommended offer $212,390 (34.6% 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. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 35% 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.65%
Cap rate
5.38%
Cash-on-cash
-3.26%
DSCR
0.85
GRM
12.7

CMA / ARV

ARV (median comp)
$315,232
List price
$324,900
Delta
3.07%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

9.65% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.2%
Equity multiple
2.68×
Total profit
$153,238
Equity at exit
$284,405
10-year hold
IRR
19.2%
Equity multiple
6.07×
Total profit
$461,369
Equity at exit
$604,717

Cash invested: $90,972 (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 30103

Home prices YoY
2.5%
Active inventory
182
Price-to-rent
12.7×

Monthly cashflow live

Estimated rent
$2,124 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$61 /mo · $732/yr
Insurance
$135
HOA
$25
Vacancy / Maint / Mgmt
$446
Net cashflow
$-247

Break-even live

Break-even rent $2,437
Max offer price $281,207
Occupancy floor

Sensitivity live

Price -10% $-63 -5% $-155 +0% $-247 +5% $-339 +10% $-431
Rent -10% $-415 -5% $-331 +0% $-247 +5% $-163 +10% $-80
Rate -1.0pp $-84 -0.5pp $-165 base $-247 +0.5pp $-332 +1.0pp $-417

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
$81,225
Closing costs
$9,747
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20 Keystone Ln Adairsville, GA 4.0 3.0 2000 $2,100 $1.05 21d 1 0.43mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
electric

Listing history 35 events

  1. 2026-06-21
    days on market $324,900 Active 37 DOM
  2. 2026-06-18
    days on market $324,900 Active 34 DOM
  3. 2026-06-17
    remarks 699-char remark
  4. 2026-06-17
    days on market $324,900 Active 33 DOM
  5. 2026-06-16
    days on market $324,900 Active 32 DOM
  6. 2026-06-15
    days on market $324,900 Active 31 DOM
  7. 2026-06-13
    days on market $324,900 Active 29 DOM
  8. 2026-06-09
    days on market $324,900 Active 25 DOM
  9. 2026-06-08
    days on market $324,900 Active 24 DOM
  10. 2026-06-07
    days on market $324,900 Active 23 DOM
  11. 2026-06-04
    days on market $324,900 Active 20 DOM
  12. 2026-06-03
    days on market $324,900 Active 19 DOM
  13. 2026-06-02
    days on market $324,900 Active 18 DOM
  14. 2026-06-01
    days on market $324,900 Active 17 DOM
  15. 2026-06-01
    price $324,900 Active 16 DOM
  16. 2026-05-31
    days on market $334,900 Active 16 DOM
    Show marketing remark (2310 chars)

    NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

  17. 2026-05-15
    listed $334,900 Active 1487-char remark
    Show marketing remark (2310 chars)

    NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

  18. 2026-05-15
    listed $334,900 New 1463-char remark
    Show marketing remark (2310 chars)

    NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

  19. 2026-05-14
    historical $334,900 1463-char remark
    Show marketing remark (2310 chars)

    NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

  20. 2026-05-14
    historical $334,900 1487-char remark
    Show marketing remark (2310 chars)

    NEW PRICE. INCREDIBLE VALUE. NO WAIT. BETTER THAN NEW CONSTRUCTION. Why wait months for new construction when you can move into a LIKE-NEW HOME today and enjoy many of the same builder protections already in place? Welcome to 28 Arrington Drive, where affordability, comfort, and peace of mind come together in one of Bartow County's fastest-growing communities. With a recent price improvement and sellers ready for a quick closing, this home offers an outstanding opportunity for buyers looking to get more for their money without sacrificing quality or convenience. Designed for everyday living, the OPEN-CONCEPT LAYOUT creates a welcoming space for gathering with family and friends. The spacious family room features an ELECTRIC FIREPLACE, while the OVERSIZED KITCHEN ISLAND provides plenty of room for meal prep, homework, entertaining, or simply spending time together. A versatile FLEX ROOM on the main level can easily serve as a home office, dining room, playroom, or second living area to fit your family's needs. Upstairs, the OVERSIZED OWNER'S SUITE offers a comfortable retreat with the added convenience of DIRECT LAUNDRY ROOM ACCESS. Three additional bedrooms provide practical space for family members, guests, hobbies, or working from home. Step outside to enjoy the EXTENDED COVERED PATIO overlooking a LEVEL BACKYARD that's ready for cookouts, pets, kids at play, or relaxing evenings outdoors. One of the biggest advantages of this home is the value it offers compared to waiting on new construction. You'll enjoy REMAINING BUILDER STRUCTURAL WARRANTY COVERAGE along with EXTENDED HVAC AND APPLIANCE WARRANTIES already in place-providing added confidence and peace of mind from day one. Conveniently located NEAR I-75, this home offers an easy commute to Cartersville, Calhoun, and Metro Atlanta while allowing you to enjoy the small-town charm, local restaurants, parks, and community events that make Adairsville such a desirable place to call home. Combining LIKE-NEW CONDITION, MODERN FEATURES, FLEXIBLE LIVING SPACE, BUILDER WARRANTY PROTECTION, OUTDOOR LIVING, COMMUTER CONVENIENCE, and an ATTRACTIVE NEW PRICE, 28 Arrington Drive stands out as one of the best values currently available in the area. Move in sooner. Skip the construction wait. Start enjoying your new home.

  21. 2025-08-22
    historical
  22. 2025-08-21
    historical
  23. 2025-08-08
    listed $329,900 Active
  24. 2025-08-06
    listed $329,900 New
  25. 2025-02-23
    status Pending
  26. 2025-02-20
    soldstatus $326,005 Closed
  27. 2025-02-20
    soldstatus $326,005 Sold
  28. 2025-02-03
    historical Active Under Contract
  29. 2025-02-03
    historical Active Under Contract
  30. 2025-01-27
    status Back On Market
  31. 2025-01-27
    status Active
  32. 2025-01-20
    status Pending
  33. 2025-01-20
    status Under Contract
  34. 2025-01-10
    listed $330,510 Active
  35. 2025-01-10
    listed $330,510 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
$732 · $61/mo
Projected year-2 tax
$2,989 · $249/mo
Expected delta
+$2,257/yr (+$188/mo · 308.1%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,487
− Mortgage interest
−$18,199
− Property taxes
−$732
− Insurance
−$1,624
− Repairs & maintenance
−$2,039
− Management
−$2,039
− HOA
−$300
− Depreciation
−$9,452
Taxable loss
−$8,899
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,136
After-tax cash flow
$-832/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
Bartow County
NCES district ID
1300330
Math proficiency
33% ▼ -8.00%
Reading proficiency
34% ▼ -7.00%
Median HH income
$50,596
Composite
29.16/100
National rank
#6577
State rank
#70 of 174 in GA

Livability — Adairsville

Score
72/100
State rank
#70
US rank
#6291

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Adairsville, GA
County
Bartow County · 85,497 people
City population
14,612
Metro
Atlanta-Sandy Springs-Alpharetta, GA
Population (ZIP)
14,612
Household income
$78,071
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
68.0

Population outlook (Bartow County) Hauer SSP2

Today (2025)
107,887 people
By 2030
109,594 · +1.6%
By 2040
111,038 · +2.9%
By 2050
109,046 · +1.1%
By 2075
99,484 · -7.8%
By 2100
83,431 · -22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Black 6% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 3% Dominican 1%
Common ancestry
Slovak 3% Serbian 2% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Bartow

2024 margin
Solid R (+51.0) · D 24.2% · R 75.2%
2008→2024 swing
-5.8pp toward R · 2008: -45.2pp · 2024: -51.0pp
All cycles
2024: R+51.0 2020: R+50.7 2016: R+55.2 2012: R+51.7 2008: R+45.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.65%
Current HPI
390.3093
Rent YoY
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

-1.7% since first listed
21 events — show timeline
  • 2026-05-31 Price Changed $324,900 GAMLS
  • 2026-05-31 Price Changed $324,900 FMLS
  • 2026-05-15 Listed $334,900 FMLS
  • 2026-05-15 Listed $334,900 GAMLS
  • 2026-05-14 Coming Soon $334,900 GAMLS
  • 2026-05-14 Coming Soon $334,900 FMLS
  • 2025-08-22 Listing Removed FMLS
  • 2025-08-21 Listing Removed GAMLS
  • 2025-08-08 Listed $329,900 FMLS
  • 2025-08-06 Listed $329,900 GAMLS
  • 2025-02-23 Pending FMLS
  • 2025-02-20 Sold (MLS) $326,005 GAMLS
  • 2025-02-20 Sold (MLS) $326,005 FMLS
  • 2025-02-03 Contingent GAMLS
  • 2025-02-03 Contingent FMLS
  • 2025-01-27 Relisted GAMLS
  • 2025-01-27 Relisted FMLS
  • 2025-01-20 Pending FMLS
  • 2025-01-20 Pending GAMLS
  • 2025-01-10 Listed $330,510 GAMLS
  • 2025-01-10 Listed $330,510 FMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…