600 Nine Oaks Cir · Villa Rica, 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 4/10 · Minor
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 5/10 · Moderate
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 20 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +15.0/15.0
- Cash flow +6.9/30.0
- Schools +3.6/10.0
- Livability +3.2/5.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- 1% rule +1.1/10.0
- DSCR +1.1/10.0
- Appreciation +0.0/10.0
$320,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
WOW! Beautifully renovated 5 Bedroom/3 Bath 2700+ SF Two-Story home on huge corner lot with second driveway leading to large fenced backyard PRICED TO SELL QUICKLY! A welcoming covered porch area is well lit (steps as well) and invites your guests into this spectacular home. Inside you find new luxury vinyl plank floors and the whole home has been freshly painted. A formal dining room is flooded with natural lighting and flows into the kitchen while being open to the spacious family room. The kitchen serves as a central gathering point, equipped with stainless steel appliances and stone counters, and seamlessly integrates with the living room in an open-plan design. This layout fosters an inviting atmosphere for both everyday living and entertaining. The living room is distinguished by its high and vaulted ceilings, creating an expansive and airy environment. This architectural detail enhances the sense of space and natural light within the home. There is deck off this space with great views and ideal for grilling or relaxing. The primary bedroom suite shares this level and its bathroom offers a double vanity and an extensive storage capacity, alongside a spacious layout and a walk-in shower. These features contribute to a functional and comfortable daily experience. There are two more bedrooms on this level and another guest bath. The first level includes two more very large bedrooms and another full bath. It also has a second family room and a large walk in laundry room. So much room and ideal for entertaining or possibly even setting up a rental space. It has access to a covered patio area in the large fenced backyard area. This is one of the larger lot in the subdivision and is completely fenced with double gate access and a second driveway leading to the back yard area making it ideal for a future workshop or outdoor paradise. So plenty of parking for family and guests as well. Twin Oaks subdivision is a perfectly located community walking distance from all kinds of wonderful restaurants and shopping. It includes a pool area, tennis courts, basketball, and park area which really contributes towards the wonderful sense of community there. This truly is a terrific subdivision and incredible home! RENOVATED HOME! OVERSIZED FENCED LOT! FUN FILLED SUBDIVISION! WONDERFUL NEIGHBORS! PRICED TO SELL FAST!
Key facts
- Renovated home
- Large corner lot
- Fenced backyard
Tags
Property features AI
Finance
- Other: Paved city street frontage; Directions: Use GPS
- HOA & community: Annual association fee of $355; HOA includes community pool and tennis; Community offers park, playground, pool, and street lights
Exterior
- Parking: Attached garage with two spaces; Garage with door opener and storage; Two total parking spaces
- Utilities: Public water; Public sewer; 220-volt electrical service; Cable available; Electricity available; Natural gas available; Phone available; Underground utilities; Sewer available; Thermostat (listed as green energy efficient feature)
- Home design: Two levels; Resale property; Slab foundation; Composition roof; Other construction materials
- Construction: Slab foundation; Composition roof; Other construction materials; Additional outbuilding/other structure on site
- Exterior features: Balcony; Garden; Private yard; Rain gutters; Deck; Fenced backyard with wood privacy fencing
Interior
- Kitchen: Pantry; Dishwasher; Microwave; Refrigerator
- Bedrooms: Two main-level bedrooms; Three upper-level bedrooms; Oversized master bedroom
- Flooring: Tile; Vinyl; Carpet
- Bathrooms: Three full bathrooms; One main-level bathroom; Two full upper-level bathrooms; Master bathroom with double vanity
- Heating & cooling: Central heating; Central air; Heat pump; Dual cooling zones; Ceiling fans
- Interior features: Vaulted ceilings; Walk-in closets; One factory-built fireplace in the family room; Double-pane windows and bay window; No shared/common walls; Other interior features
- Laundry & utility: Laundry on main level
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/3.0-bath single-family listed at $320k.
Deal economics
- At list price, monthly cash flow is $-481 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $235k (26.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $197k (38.5% below list).
- Recommended offer: $197k (38.5% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 65/100 on livability (#224 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: amenities F, commute F, health & safety F.
- Carroll County (rural): math 42% / reading 41% proficiency, ranked #38 of 174 in GA (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Ithica Elementary (math 66% / reading 52%, grade B-, #138 of 1,228 statewide, top 11%, 778 students, 49% FRL); Bay Springs Middle School (math 42% / reading 42%, grade D-, #126 of 470 statewide, top 28%, 930 students, 57% FRL); Villa Rica High School (math 16% / reading 34%, grade F, #181 of 424 statewide, top 43%, 1,807 students, 56% FRL) — zoned schools at 54% FRL track the district average.
- Market conditions: Rents rising (+2.4%/yr); 669 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 876 units permitted in Carroll County in 2024 (150 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Carroll County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 27 days — a 2% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
- 2 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.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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
- 0.61% ✗
- Cap rate
- 4.49%
- Cash-on-cash
- -6.44%
- DSCR
- 0.71
- GRM
- 13.6
CMA / ARV
- ARV (median comp)
- $403,177
- List price
- $320,000
- Delta
- -20.63%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 311 Oakhaven Way | 0.08mi | 5/3.0 (+1) | 1,444 (-9%) | 1mo | $300,000 | $208 | 75 |
| 632 Amberwood Dr | 0.31mi | 4/3.0 | 1,512 (-5%) | 9mo | $300,000 | $198 | 70 |
| 116 Southside Dr | 0.35mi | 4/2.0 | 1,680 (+6%) | 12mo | $292,500 | $174 | 61 |
| 510 Firethorn Ct | 0.58mi | 4/2.0 | 1,646 (+3%) | 15mo | $312,000 | $190 | 51 |
| 240 Berkley Dr | 0.71mi | 3/2.0 (-1) | 1,616 (+1%) | 7mo | $277,000 | $171 | 50 |
| 527 Firethorn Ct | 0.67mi | 3/2.5 (-1) | 1,692 (+6%) | 9mo | $299,900 | $177 | 44 |
| 207 Oakwood Pl | 0.67mi | 4/3.0 | 1,717 (+8%) | 18mo | $245,000 | $143 | 41 |
| 2255 Old Scenic Dr | 0.67mi | 3/2.0 (-1) | 1,456 (-9%) | 6mo | $180,000 | $124 | 40 |
| 200 Augusta Woods Dr | 0.49mi | 3/2.5 (-1) | 1,793 (+13%) | 14mo | $288,000 | $161 | 37 |
| 242 Augusta Woods Dr | 0.57mi | 3/2.0 (-1) | 1,741 (+9%) | 22mo | $315,000 | $181 | 31 |
| 1014 Nandina Ct | 0.74mi | 3/2.5 (-1) | 1,793 (+13%) | 19mo | $304,000 | $170 | 22 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.42% rent growth · sell at horizon
- IRR
- -28.0%
- Equity multiple
- 0.07×
- Total profit
- $-83,678
- Equity at exit
- $47,713
- IRR
- -29.1%
- Equity multiple
- -0.31×
- Total profit
- $-117,223
- Equity at exit
- $27,668
Cash invested: $89,600 (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
ZIP-level market 30180
- Home prices YoY
- -12.8%
- Rents YoY
- 2.4%
- Active inventory
- 669
- Price-to-rent
- 13.6×
Monthly cashflow live
- Estimated rent
- $1,968 high interval (Pro) →
- Mortgage (P&I)
- −$1,678
- Tax from tax record
- −$193 /mo · $2,321/yr
- Insurance
- −$133
- HOA
- −$30
- Vacancy / Maint / Mgmt
- −$413
- Net cashflow
- $-481
Break-even live
Sensitivity live
| Price | -10% $-299 | -5% $-390 | +0% $-481 | +5% $-571 | +10% $-662 |
|---|---|---|---|---|---|
| Rent | -10% $-636 | -5% $-558 | +0% $-481 | +5% $-403 | +10% $-325 |
| Rate | -1.0pp $-319 | -0.5pp $-399 | base $-481 | +0.5pp $-563 | +1.0pp $-648 |
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
- $80,000
- Closing costs
- $9,600
- 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 18 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 540 S Carroll Rd Villa Rica, GA | 1.0–3.0 | 1.0–2.0 | 1018 | $1,630 | $1.60 | 0d | 12 | 0.28mi |
| 902 Hickory Level Rd Villa Rica, GA | 3.0 | 2.0 | 1230 | $2,150 | $1.75 | 25d | 1 | 0.63mi |
| 191 Commerce Dr Villa Rica, GA | 1.0–3.0 | 1.0–2.0 | 1063 | $2,641 | $2.48 | 3d | 31 | 0.75mi |
| 24 Azalea Dr Villa Rica, GA | 3.0 | 2.0 | 1268 | $1,750 | $1.38 | 45d | 1 | 0.76mi |
| 347 Augusta Woods Dr Villa Rica, GA | 3.0 | 2.5 | 1800 | $1,845 | $1.02 | 45d | 1 | 0.78mi |
| 731 Parker St Villa Rica, GA | 4.0 | 2.0 | 1474 | $1,765 | $1.20 | 45d | 1 | 0.89mi |
| 730 Parker St Villa Rica, GA | 3.0 | 1.5 | 1474 | $1,415 | $0.96 | 5d | 1 | 0.92mi |
| 408 Erin Ct Villa Rica, GA | 3.0 | 2.5 | 1772 | $1,495 | $0.84 | 45d | 1 | 1.01mi |
| 406 Erin Ct Villa Rica, GA | 3.0 | 2.5 | 1508 | $1,699 | $1.13 | 4d | 1 | 1.01mi |
| 138 Alton Cir Villa Rica, GA | 3.0 | 2.5 | 1524 | $1,550 | $1.02 | 6d | 1 | 1.13mi |
| 221 Alton Cir Villa Rica, GA | 3.0 | 2.0 | 1586 | $1,525 | $0.96 | 6d | 1 | 1.17mi |
| 170 Alton Cir Villa Rica, GA | 3.0 | 2.5 | 1796 | $1,820 | $1.01 | 12d | 1 | 1.23mi |
| 200 Industrial Blvd Villa Rica, GA | 2.0–3.0 | 2.0 | 1220 | $1,877 | $1.54 | 0d | 9 | 1.33mi |
| 124 S Winds Dr Villa Rica, GA | 3.0 | 3.0 | 1604 | $1,965 | $1.23 | 0d | 1 | 1.36mi |
| 502 Robson Dr Villa Rica, GA | 3.0 | 2.5 | 1421 | $1,765 | $1.24 | 25d | 1 | 1.44mi |
| 502 Robson Dr Villa Rica, GA | 3.0 | 2.5 | 1421 | $1,765 | $1.24 | 22d | 1 | 1.44mi |
| 106 Maple St Villa Rica, GA | 3.0 | 2.0 | 1585 | $1,700 | $1.07 | 25d | 1 | 1.48mi |
| 221 Raleigh Way Villa Rica, GA | 3.0 | 2.5 | 2027 | $2,081 | $1.03 | 45d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $30 · $360/yr
- Likely covers
- pool
Listing history 6 events
-
2026-05-18historical Active Under Contract 2342-char remark
Show marketing remark (2342 chars)
WOW! Beautifully renovated 5 Bedroom/3 Bath 2700+ SF Two-Story home on huge corner lot with second driveway leading to large fenced backyard PRICED TO SELL QUICKLY! A welcoming covered porch area is well lit (steps as well) and invites your guests into this spectacular home. Inside you find new luxury vinyl plank floors and the whole home has been freshly painted. A formal dining room is flooded with natural lighting and flows into the kitchen while being open to the spacious family room. The kitchen serves as a central gathering point, equipped with stainless steel appliances and stone counters, and seamlessly integrates with the living room in an open-plan design. This layout fosters an inviting atmosphere for both everyday living and entertaining. The living room is distinguished by its high and vaulted ceilings, creating an expansive and airy environment. This architectural detail enhances the sense of space and natural light within the home. There is deck off this space with great views and ideal for grilling or relaxing. The primary bedroom suite shares this level and its bathroom offers a double vanity and an extensive storage capacity, alongside a spacious layout and a walk-in shower. These features contribute to a functional and comfortable daily experience. There are two more bedrooms on this level and another guest bath. The first level includes two more very large bedrooms and another full bath. It also has a second family room and a large walk in laundry room. So much room and ideal for entertaining or possibly even setting up a rental space. It has access to a covered patio area in the large fenced backyard area. This is one of the larger lot in the subdivision and is completely fenced with double gate access and a second driveway leading to the back yard area making it ideal for a future workshop or outdoor paradise. So plenty of parking for family and guests as well. Twin Oaks subdivision is a perfectly located community walking distance from all kinds of wonderful restaurants and shopping. It includes a pool area, tennis courts, basketball, and park area which really contributes towards the wonderful sense of community there. This truly is a terrific subdivision and incredible home! RENOVATED HOME! OVERSIZED FENCED LOT! FUN FILLED SUBDIVISION! WONDERFUL NEIGHBORS! PRICED TO SELL FAST!
-
2026-05-18status Under Contract 2342-char remark
Show marketing remark (2342 chars)
WOW! Beautifully renovated 5 Bedroom/3 Bath 2700+ SF Two-Story home on huge corner lot with second driveway leading to large fenced backyard PRICED TO SELL QUICKLY! A welcoming covered porch area is well lit (steps as well) and invites your guests into this spectacular home. Inside you find new luxury vinyl plank floors and the whole home has been freshly painted. A formal dining room is flooded with natural lighting and flows into the kitchen while being open to the spacious family room. The kitchen serves as a central gathering point, equipped with stainless steel appliances and stone counters, and seamlessly integrates with the living room in an open-plan design. This layout fosters an inviting atmosphere for both everyday living and entertaining. The living room is distinguished by its high and vaulted ceilings, creating an expansive and airy environment. This architectural detail enhances the sense of space and natural light within the home. There is deck off this space with great views and ideal for grilling or relaxing. The primary bedroom suite shares this level and its bathroom offers a double vanity and an extensive storage capacity, alongside a spacious layout and a walk-in shower. These features contribute to a functional and comfortable daily experience. There are two more bedrooms on this level and another guest bath. The first level includes two more very large bedrooms and another full bath. It also has a second family room and a large walk in laundry room. So much room and ideal for entertaining or possibly even setting up a rental space. It has access to a covered patio area in the large fenced backyard area. This is one of the larger lot in the subdivision and is completely fenced with double gate access and a second driveway leading to the back yard area making it ideal for a future workshop or outdoor paradise. So plenty of parking for family and guests as well. Twin Oaks subdivision is a perfectly located community walking distance from all kinds of wonderful restaurants and shopping. It includes a pool area, tennis courts, basketball, and park area which really contributes towards the wonderful sense of community there. This truly is a terrific subdivision and incredible home! RENOVATED HOME! OVERSIZED FENCED LOT! FUN FILLED SUBDIVISION! WONDERFUL NEIGHBORS! PRICED TO SELL FAST!
-
2026-04-28$320,000 Active 2342-char remark
Show marketing remark (2342 chars)
WOW! Beautifully renovated 5 Bedroom/3 Bath 2700+ SF Two-Story home on huge corner lot with second driveway leading to large fenced backyard PRICED TO SELL QUICKLY! A welcoming covered porch area is well lit (steps as well) and invites your guests into this spectacular home. Inside you find new luxury vinyl plank floors and the whole home has been freshly painted. A formal dining room is flooded with natural lighting and flows into the kitchen while being open to the spacious family room. The kitchen serves as a central gathering point, equipped with stainless steel appliances and stone counters, and seamlessly integrates with the living room in an open-plan design. This layout fosters an inviting atmosphere for both everyday living and entertaining. The living room is distinguished by its high and vaulted ceilings, creating an expansive and airy environment. This architectural detail enhances the sense of space and natural light within the home. There is deck off this space with great views and ideal for grilling or relaxing. The primary bedroom suite shares this level and its bathroom offers a double vanity and an extensive storage capacity, alongside a spacious layout and a walk-in shower. These features contribute to a functional and comfortable daily experience. There are two more bedrooms on this level and another guest bath. The first level includes two more very large bedrooms and another full bath. It also has a second family room and a large walk in laundry room. So much room and ideal for entertaining or possibly even setting up a rental space. It has access to a covered patio area in the large fenced backyard area. This is one of the larger lot in the subdivision and is completely fenced with double gate access and a second driveway leading to the back yard area making it ideal for a future workshop or outdoor paradise. So plenty of parking for family and guests as well. Twin Oaks subdivision is a perfectly located community walking distance from all kinds of wonderful restaurants and shopping. It includes a pool area, tennis courts, basketball, and park area which really contributes towards the wonderful sense of community there. This truly is a terrific subdivision and incredible home! RENOVATED HOME! OVERSIZED FENCED LOT! FUN FILLED SUBDIVISION! WONDERFUL NEIGHBORS! PRICED TO SELL FAST!
-
2026-04-28$320,000 New 2342-char remark
Show marketing remark (2342 chars)
WOW! Beautifully renovated 5 Bedroom/3 Bath 2700+ SF Two-Story home on huge corner lot with second driveway leading to large fenced backyard PRICED TO SELL QUICKLY! A welcoming covered porch area is well lit (steps as well) and invites your guests into this spectacular home. Inside you find new luxury vinyl plank floors and the whole home has been freshly painted. A formal dining room is flooded with natural lighting and flows into the kitchen while being open to the spacious family room. The kitchen serves as a central gathering point, equipped with stainless steel appliances and stone counters, and seamlessly integrates with the living room in an open-plan design. This layout fosters an inviting atmosphere for both everyday living and entertaining. The living room is distinguished by its high and vaulted ceilings, creating an expansive and airy environment. This architectural detail enhances the sense of space and natural light within the home. There is deck off this space with great views and ideal for grilling or relaxing. The primary bedroom suite shares this level and its bathroom offers a double vanity and an extensive storage capacity, alongside a spacious layout and a walk-in shower. These features contribute to a functional and comfortable daily experience. There are two more bedrooms on this level and another guest bath. The first level includes two more very large bedrooms and another full bath. It also has a second family room and a large walk in laundry room. So much room and ideal for entertaining or possibly even setting up a rental space. It has access to a covered patio area in the large fenced backyard area. This is one of the larger lot in the subdivision and is completely fenced with double gate access and a second driveway leading to the back yard area making it ideal for a future workshop or outdoor paradise. So plenty of parking for family and guests as well. Twin Oaks subdivision is a perfectly located community walking distance from all kinds of wonderful restaurants and shopping. It includes a pool area, tennis courts, basketball, and park area which really contributes towards the wonderful sense of community there. This truly is a terrific subdivision and incredible home! RENOVATED HOME! OVERSIZED FENCED LOT! FUN FILLED SUBDIVISION! WONDERFUL NEIGHBORS! PRICED TO SELL FAST!
-
2003-10-21soldstatus $3,502,000
-
2003-10-17soldstatus $1,836,000
ⓘ 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
- $2,321 · $193/mo
- Projected year-2 tax
- $2,944 · $245/mo
- Expected delta
- +$623/yr (+$52/mo · 26.9%)
ⓘ 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 5/10 Major 7 d/yr ≥102°F today · 20 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,610
- − Mortgage interest
- −$17,925
- − Property taxes
- −$2,321
- − Insurance
- −$1,600
- − Repairs & maintenance
- −$1,889
- − Management
- −$1,889
- − HOA
- −$360
- − Depreciation
- −$9,309
- Taxable loss
- −$11,682
- Est. tax savings @ 24.0%
- +$2,804
- After-tax cash flow
- $-2,962/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Carroll County
- NCES district ID
- 1300840
- Math proficiency
- 42% ▼ -7.00%
- Reading proficiency
- 41% ▼ -8.00%
- Median HH income
- $48,692
- Composite
- 35.62/100
- National rank
- #4888
- State rank
- #38 of 174 in GA
Livability — Villa Rica
- Score
- 65/100
- State rank
- #224
- US rank
- #13182
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Villa Rica, GA
- County
- Carroll County · 124,888 people
- City population
- 43,013
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 43,013
- Household income
- $88,514
- Rent vs Own
- Severe rent burden
- 853.0
Population outlook (Carroll County) Hauer SSP2
- Today (2025)
- 123,370 people
- By 2030
- 127,186 · +3.1%
- By 2040
- 133,534 · +8.2%
- By 2050
- 137,612 · +11.5%
- By 2075
- 142,892 · +15.8%
- By 2100
- 136,294 · +10.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.59)
- Race & ethnicity
- White 57% Black 29% Hispanic / Latino 7% Two or more races 7% Asian 2%
- Hispanic origin (detail)
- Mexican 5% Puerto Rican 1%
- Common ancestry
- German 1% Slovak 1% Italian 1%
- Foreign-born
- 8% · Canada
- Languages at home
- 92% English-only · Spanish 5% Other Indo-European 2% French/Haitian/Cajun 1%
Political lean MEDSL · Carroll
- 2024 margin
- Solid R (+41.2) · D 29.1% · R 70.3%
- 2008→2024 swing
- -8.2pp toward R · 2008: -32.9pp · 2024: -41.2pp
- All cycles
- 2024: R+41.2 2020: R+39.0 2016: R+40.1 2012: R+37.7 2008: R+32.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -46.97%
- Current HPI
- 321.1874
- Rent YoY
- ▲ 2.42%
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- State GDP YoY
- ▲ 2.66%
- F500 in state
- 28
Industry mix (Fortune 500 HQ in GA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
-82.6% since first listed9 events — show timeline
- 2026-06-12 Sold (MLS) $320,000 FMLS
- 2026-06-12 Sold (MLS) $320,000 GAMLS
- 2026-05-26 Pending — FMLS
- 2026-05-18 Contingent — FMLS
- 2026-05-18 Pending — GAMLS
- 2026-04-28 Listed $320,000 FMLS
- 2026-04-28 Listed $320,000 GAMLS
- 2003-10-21 Sold (Public Records) $3,502,000 Public Records
- 2003-10-17 Sold (Public Records) $1,836,000 Public Records
Property tax history
+1.2%/yrLatest (2025): $2,321 · -0.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…