🏗️ New Construction
3251 Basil Oak Dr · Powder Springs, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 103°F)
- 6 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 20.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- ARV discount +7.5/15.0
- Condition / age +5.0/5.0
- Cash flow +3.7/30.0
- Livability +3.6/5.0
- Rent growth +2.7/5.0
- Schools +2.4/10.0
- 1% rule +0.9/10.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$379,990
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Discover the Bridget at Croftside Townhomes, an active community with pool, fitness center, and trails near shopping and outdoor recreation. . This Bridget delivers 2,422 square feet across three levels, three bedrooms, three full baths, a powder room, and a two-car front-load garage. The entry level opens to a den with a full bath, a grounded, separate space that handles focused work or overnight guests without touching the floors above. The main level centers on the kitchen, where white quartz countertops and Aristokraft white cabinetry meet a contrasting white island with matte black hardware, and the canopy hood rises to the ceiling above a GE Profile black electric cooktop alongside a stainless wall oven. Driftwood-toned vinyl plank flooring carries through to the living area, where the electric fireplace sits opposite the rear deck. Upstairs, the primary suite holds two walk-in closets and a private bath with cultured marble countertops, two additional bedrooms and a hall bath share the floor, and the laundry room sits right there between them. Inside, you will find: GE stainless dishwasher and hood complete the kitchen. EV charger rough-in is already in the garage. Garage door opener with remote is included. Your next chapter starts here. Schedule a private tour today to view this exceptional home.
Key facts
- Private deck
- Spa like bath
- $250 HOA
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.5-bath townhouse listed at $380k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-1k ($-13k/yr) — negative.
- To cash-flow at today's rent, offer at most $220k (42.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $224k (41.1% below list).
- Recommended offer: $220k (42.2% below list) — sets the bar for cash-flow.
- Cap rate 2.8% vs local median 3.7% in Powder Springs — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
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: Compton Elementary School (math 17% / reading 19%, grade F, #926 of 1,228 statewide, top 76%, 591 students, 82% FRL); Tapp Middle School (math 23% / reading 39%, grade F, #237 of 470 statewide, top 51%, 873 students, 66% FRL); Mceachern High School (math 19% / reading 24%, grade F, #218 of 424 statewide, top 53%, 2,327 students, 63% FRL) — zoned schools average 70% FRL vs 39% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 24% at this address vs 42% district-wide (-18 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 flat; 1067 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $3k of loan paydown is wiped out by about $11k 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 95 days — a 9% lower offer ($346k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $20k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 95 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.59% ✗
- Cap rate
- 2.77%
- Cash-on-cash
- -12.58%
- DSCR
- 0.44
- GRM
- 14.2
CMA / ARV
- ARV (median comp)
- $381,723
- List price
- $379,990
- Delta
- -0.45%
- Verdict
- FAIR
- Comps
- 12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2813 Elias Creek Ln | 0.08mi | 3/3.0 | 1,964 (-19%) | 2mo | $349,990 | $178 | 67 |
| 2885 Briggs Manor Dr | 0.08mi | 3/3.0 | 1,964 (-19%) | 5mo | $365,000 | $186 | 65 |
| 3404 Bodiford Path | 0.30mi | 3/2.5 | 2,136 (-12%) | 3mo | $350,000 | $164 | 60 |
| 3282 Eloise Dr | 0.60mi | 4/2.0 (+1) | 2,396 (-1%) | 5mo | $357,000 | $149 | 55 |
| 3270 Croftside Cmns | 0.22mi | 4/3.0 (+1) | 2,917 (+20%) | 4mo | $500,000 | $171 | 54 |
| 2823 Candler Run SW | 0.91mi | 3/3.0 | 2,206 (-9%) | 2mo | $359,900 | $163 | 47 |
| 2592 Deerfield Cir SW | 1.07mi | 4/3.0 (+1) | 2,053 (-15%) | 3mo | $342,000 | $167 | 30 |
| 2534 Horseshoe Bend Rd SW | 0.89mi | 3/2.0 | 1,980 (-18%) | 5mo | $310,000 | $157 | 30 |
| 3314 Rose Garden Ct | 0.79mi | 4/3.0 (+1) | 2,834 (+17%) | 4mo | $428,000 | $151 | 30 |
| 2194 Tyrone Ct SW | 1.12mi | 4/2.5 (+1) | 1,825 (-25%) | 4mo | $350,000 | $192 | 27 |
| 3233 Abbott Dr SW | 1.19mi | 2/2.0 (-1) | 2,030 (-16%) | 2mo | $281,875 | $139 | 27 |
| 3709 Lockerbie Ln | 1.03mi | 4/2.5 (+1) | 2,028 (-16%) | 4mo | $375,000 | $185 | 27 |
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 · 0.74% rent growth · sell at horizon
- IRR
- -42.4%
- Equity multiple
- -0.29×
- Total profit
- $-137,991
- Equity at exit
- $56,916
- IRR
- -90.7%
- Equity multiple
- -1.16×
- Total profit
- $-230,785
- Equity at exit
- $33,004
Cash invested: $106,882 (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
Active competition Active MLS
- For sale now
- 30 active · 13 under contract
- Months of supply
- 90.0 mo (1%/mo absorbed)
- Median asking
- $379,990 ($178/sqft)
- Median days on market
- 36 d
- This list price
- 47% of active listings are priced below it
- ARV vs active asking
- -11.6% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 30127
- Rents YoY
- 0.7%
- Active inventory
- 1067
- Price-to-rent
- 14.2×
Monthly cashflow live
- Estimated rent
- $2,238 high interval (Pro) →
- Mortgage (P&I)
- −$2,002
- Tax est. 1.5%
- −$477 /mo · $5,726/yr
- Insurance
- −$159
- HOA
- −$250
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$470
- Net cashflow
- $-1,120
Break-even live
Sensitivity live
| Price | -10% $-856 | -5% $-988 | +0% $-1,120 | +5% $-1,252 | +10% $-1,384 |
|---|---|---|---|---|---|
| Rent | -10% $-1,297 | -5% $-1,209 | +0% $-1,120 | +5% $-1,032 | +10% $-943 |
| Rate | -1.0pp $-928 | -0.5pp $-1,023 | base $-1,120 | +0.5pp $-1,219 | +1.0pp $-1,320 |
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
- $95,431
- Closing costs
- $11,452
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2637 Foxglove Dr SW Marietta, GA | 3.0 | 2.0 | 1966 | $2,120 | $1.08 | 0d | 1 | 0.26mi |
| 3080 Yellowhammer Dr Marietta, GA | 3.0 | 2.5 | 1857 | $2,445 | $1.32 | 5d | 1 | 0.28mi |
| 3055 Trotters Field Dr SW Marietta, GA | 3.0 | 2.5 | 2086 | $1,690 | $0.81 | 114d | 1 | 0.39mi |
| 2909 Buckskin Trl SW Marietta, GA | 3.0 | 2.0 | 1581 | $2,019 | $1.28 | 184d | 1 | 0.50mi |
| 3125 Avondale Pt Powder Springs, GA | 4.0 | 3.0 | 2676 | $3,950 | $1.48 | 0d | 1 | 0.51mi |
| 3110 Rome Ct SW Marietta, GA | 3.0 | 2.0 | 1625 | $1,600 | $0.98 | 9d | 1 | 0.54mi |
| 3110 Rome Ct SW Marietta, GA | 3.0 | 2.0 | 1625 | $1,600 | $0.98 | 40d | 1 | 0.54mi |
| 3125 Rome Ct SW Marietta, GA | 3.0 | 2.0 | 2008 | $1,445 | $0.72 | 0d | 1 | 0.54mi |
| 3105 Rome Ct SW Marietta, GA | 3.0 | 2.0 | 1625 | $2,172 | $1.34 | 0d | 1 | 0.56mi |
| 2728 Horseshoe Creek Dr SW Marietta, GA | 3.0 | 2.0 | 2044 | $2,020 | $0.99 | 0d | 1 | 0.61mi |
| 2501 Kolb Manor Cir SW Marietta, GA | 4.0 | 4.0 | 2794 | $2,850 | $1.02 | 22d | 1 | 0.62mi |
| 2753 Owens Ave SW Marietta, GA | 4.0 | 3.0 | 2257 | $2,395 | $1.06 | 0d | 1 | 0.65mi |
| 3387 Cider Mill Ct SW Marietta, GA | 4.0 | 3.0 | 2180 | $2,495 | $1.14 | 130d | 1 | 0.67mi |
| 3017 Valley View Dr Powder Springs, GA | 4.0 | 2.0 | 1748 | $4,950 | $2.83 | 184d | 1 | 0.68mi |
| 3017 Valley View Dr Powder Springs, GA | 4.0 | 2.0 | 1748 | $5,100 | $2.92 | 0d | 1 | 0.68mi |
| 2989 Fetlock Dr SW Marietta, GA | 3.0 | 2.0 | 1800 | $2,045 | $1.14 | 0d | 1 | 0.72mi |
| 2463 Wood Meadows Dr SW Marietta, GA | 3.0 | 2.5 | 3080 | $1,633 | $0.53 | 19d | 1 | 0.72mi |
| 2463 Wood Meadows Dr SW Marietta, GA | 3.0 | 2.5 | 3080 | $1,633 | $0.53 | 9d | 1 | 0.72mi |
| 2985 Valley View Cir Powder Springs, GA | 3.0 | 3.0 | 1700 | $2,000 | $1.18 | 119d | 1 | 0.80mi |
| 3244 Perch Dr SW Marietta, GA | 3.0 | 2.5 | 2130 | $2,100 | $0.99 | 0d | 1 | 0.81mi |
| 2434 Wood Meadows Dr SW Marietta, GA | 3.0 | 2.0 | 1622 | $1,825 | $1.13 | 0d | 1 | 0.89mi |
| 2748 Aruba Dr Powder Springs, GA | 3.0 | 2.0 | 1764 | $1,890 | $1.07 | 31d | 1 | 0.97mi |
| 2580 Candler Way SW Marietta, GA | 3.0 | 2.5 | 1591 | $2,165 | $1.36 | 99d | 1 | 1.03mi |
| 3110 Blue Heron Pass Powder Springs, GA | 3.0 | 2.5 | 1853 | $2,187 | $1.18 | 0d | 1 | 1.05mi |
| 3110 Blue Heron Pass Powder Springs, GA | 3.0 | 2.5 | 1853 | $2,242 | $1.21 | 12d | 1 | 1.05mi |
| 2466 Red Barn Rd SW Marietta, GA | 3.0 | 2.0 | 2016 | $1,869 | $0.93 | 0d | 1 | 1.05mi |
| 2162 Cottage Ct SW Marietta, GA | 3.0 | 2.0 | 1621 | $2,065 | $1.27 | 0d | 1 | 1.05mi |
| 2165 Cottage Ct SW Marietta, GA | 3.0 | 2.5 | 1944 | $1,846 | $0.95 | 18d | 1 | 1.06mi |
| 2659 Smoke House Pl SW Marietta, GA | 3.0 | 2.0 | 2525 | $2,000 | $0.79 | 0d | 1 | 1.07mi |
| 2704 Beaver Creek Xing Powder Springs, GA | 3.0 | 2.0 | 1732 | $1,895 | $1.09 | 0d | 1 | 1.07mi |
| 3177 Pinto Dr Powder Springs, GA | 3.0 | 2.0 | 1620 | $1,895 | $1.17 | 0d | 1 | 1.09mi |
| 3002 Garland Dr SW Marietta, GA | 4.0 | 3.0 | 1886 | $2,235 | $1.19 | 184d | 1 | 1.14mi |
| 2442 Country Lake Ln Powder Springs, GA | 4.0 | 2.0 | 1780 | $1,950 | $1.10 | 78d | 1 | 1.15mi |
| 2442 Country Lake Ln Powder Springs, GA | 2.0 | 4.5 | 1780 | $1,490 | $0.84 | 153d | 1 | 1.15mi |
| 2690 Deerfield Cir SW Marietta, GA | 3.0 | 2.0 | 1840 | $2,365 | $1.29 | 56d | 1 | 1.17mi |
| 2989 Garland Dr SW Marietta, GA | 3.0 | 2.5 | 1575 | $2,000 | $1.27 | 95d | 1 | 1.20mi |
| 3142 Country Lake Dr Powder Springs, GA | 4.0 | 3.0 | 1912 | $1,150 | $0.60 | 75d | 1 | 1.29mi |
| 3334 Heatherwood Ln SW Marietta, GA | 4.0 | 2.5 | 2540 | $2,180 | $0.86 | 76d | 1 | 1.29mi |
| 3005 Bay Berry Dr SW Unit Na Marietta, GA | 4.0 | 2.0 | 2000 | $1,850 | $0.93 | 23d | 1 | 1.32mi |
| 3005 Bay Berry Dr SW Marietta, GA | 4.0 | 2.0 | 2000 | $2,250 | $1.12 | 56d | 1 | 1.32mi |
Property features AI
Finance
- Other
- Part of a community with 93 units
- HOA & community
- Homeowners association with a $250 monthly feeCommunity amenities include pool, playground, park, sidewalks, street lights, trails/greenway, and proximity to shopping and schools
Exterior
- Parking
- Two garage spaces with garage door opener (garage faces front)Driveway parkingLevel drivewayTotal of two parking spacesOpen parking available
- Utilities
- Public waterPublic sewer220 volt electric serviceCable availableElectricity availableUnderground utilitiesWater availableOther utilities
- Home design
- Three or more levelsNew constructionFee simple ownershipBuilt by Stanley Martin HomesComposition roofSlab foundation
- Construction
- Brick and HardiPlank-type sidingComposition roofSlab foundationBuilt by Stanley Martin HomesNew construction
- Exterior features
- BalconyCovered patio and deckExterior lightingPrivate entranceOther exterior features
Interior
- Kitchen
- Breakfast bar and breakfast roomKitchen islandPantrySolid surface countersCabinetry (other)Range hoodElectric cooktopElectric ovenSelf-cleaning ovenMicrowaveView to family roomOther kitchen features
- Bedrooms
- Three upper-level bedroomsIn-law floorplanOversized masterOther bedroom features
- Flooring
- CarpetLuxury vinylTile
- Bathrooms
- Three full bathroomsOne half bathroomUpper level contains two full bathroomsLower level contains one full bathroomMain level contains one half bathroomMaster bathroom with double vanity and shower
- Heating & cooling
- Central heatingForced airHeat pumpCentral air conditioningElectric coolingZoned cooling
- Interior features
- Electric fireplaceDouble-pane windowsOther interior features2+ common walls
- Laundry & utility
- Laundry room on upper levelIn-hall laundryElectric dryer hookup
HOA detail $250/mo · $3,000/yr
- Likely covers
- electricpoolgym
Listing history 50 events
-
2026-11-08days on market $379,990 Active 95 DOM
-
2026-11-07days on market $379,990 Active 94 DOM
-
2026-11-06days on market $379,990 Active 93 DOM
-
2026-11-05days on market $379,990 Active 92 DOM
-
2026-11-04days on market $379,990 Active 91 DOM
-
2026-11-02days on market $379,990 Active 89 DOM
-
2026-11-01days on market $379,990 Active 88 DOM
-
2026-10-31days on market $379,990 Active 87 DOM
-
2026-10-30days on market $379,990 Active 86 DOM
-
2026-10-29days on market $379,990 Active 85 DOM
-
2026-10-28days on market $379,990 Active 84 DOM
-
2026-10-27days on market $379,990 Active 83 DOM
-
2026-10-26days on market $379,990 Active 82 DOM
-
2026-10-26days on market $379,990 Active 81 DOM
-
2026-10-24days on market $379,990 Active 80 DOM
-
2026-10-23days on market $379,990 Active 79 DOM
-
2026-10-22days on market $379,990 Active 78 DOM
-
2026-10-21days on market $379,990 Active 77 DOM
-
2026-10-20days on market $379,990 Active 76 DOM
-
2026-10-19days on market $379,990 Active 75 DOM
-
2026-10-18days on market $379,990 Active 74 DOM
-
2026-10-17days on market $379,990 Active 73 DOM
-
2026-10-16days on market $379,990 Active 72 DOM
-
2026-10-15days on market $379,990 Active 71 DOM
-
2026-10-14days on market $379,990 Active 70 DOM
-
2026-10-13days on market $379,990 Active 69 DOM
-
2026-10-12days on market $379,990 Active 68 DOM
-
2026-10-11days on market $379,990 Active 67 DOM
-
2026-10-10days on market $379,990 Active 66 DOM
-
2026-10-09days on market $379,990 Active 65 DOM
-
2026-10-08days on market $379,990 Active 64 DOM
-
2026-10-07days on market $379,990 Active 63 DOM
-
2026-10-06days on market $379,990 Active 62 DOM
-
2026-10-05days on market $379,990 Active 61 DOM
-
2026-10-04days on market $379,990 Active 60 DOM
-
2026-10-04days on market $379,990 Active 59 DOM
-
2026-10-02days on market $379,990 Active 58 DOM
-
2026-10-01days on market $379,990 Active 57 DOM
-
2026-09-30days on market $379,990 Active 56 DOM
-
2026-09-29days on market $379,990 Active 55 DOM
-
2026-09-28pricedays on market $379,990 Active 54 DOM
-
2026-09-27days on market $399,990 Active 53 DOM
-
2026-09-26days on market $399,990 Active 52 DOM
-
2026-09-25days on market $399,990 Active 51 DOM
-
2026-09-24days on market $399,990 Active 50 DOM
-
2026-09-23days on market $399,990 Active 49 DOM
-
2026-09-22days on market $399,990 Active 48 DOM
-
2026-09-21days on market $399,990 Active 47 DOM
-
2026-09-20days on market $399,990 Active 46 DOM
-
2026-09-19days on market $399,990 Active 45 DOM
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 6 d/yr ≥103°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 20% 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
- $26,853
- − Mortgage interest
- −$21,382
- − Property taxes
- −$5,726
- − Insurance
- −$1,909
- − Repairs & maintenance
- −$2,148
- − Management
- −$2,148
- − HOA
- −$3,000
- − Depreciation
- −$11,105
- Taxable loss
- −$20,565
- Est. tax savings @ 24.0%
- +$4,936
- After-tax cash flow
- $-8,507/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.
Condition & rehab AI · 12 photos
This modern townhome in Stanley Martin's Croftside community is move-in ready with excellent condition and a great layout. It offers a spacious living area, a gourmet kitchen, and a privacy fence for outdoor enjoyment.
Value-add opportunities
- Both Landscaping and outdoor living space — Enhances curb appeal and provides a relaxing outdoor space for entertaining. ↑
- Both Add smart home features — Improves convenience and adds modern amenities that appeal to buyers and renters. ↑
- Resale Paint interior walls — Fresh paint can make a home feel new and appealing to potential buyers. ↑
- Rental Install smart thermostat — Attracts renters who value energy efficiency and smart home technology. ↑
Zoned Schools
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
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Cobb County · 868,385 people
- City population
- 71,626
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 71,626
- Household income
- $110,904
- Rent vs Own
- Severe rent burden
- 12% of renters
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 0.65)
- Race & ethnicity
- Black 45% White 37% Hispanic / Latino 11% Two or more races 7% Asian 1% Native American 1%
- Hispanic origin (detail)
- Mexican 4% Puerto Rican 2%
- Languages at home
- 85% English-only · Spanish 8% French/Haitian/Cajun 2% Other Indo-European 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
- ▼ -161.28%
- Current HPI
- 222.6123
- Rent YoY
- ▲ 0.74%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+0.0% since first listed2 events — show timeline
- 2026-08-05 Listed $399,990 FMLS
- 2026-06-08 Listed $399,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…