3905 Woolbridge Way · Roswell, 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 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 7 days/yr
- Unhealthy air days in 30 yrs
- 8 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 +7.9/30.0
- Livability +4.0/5.0
- Schools +3.8/10.0
- Condition / age +2.5/5.0
- 1% rule +2.2/10.0
- Rent growth +2.2/5.0
- DSCR +1.9/10.0
- Appreciation +0.0/10.0
$500,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Location, location, location! This home is a blank slate with strong value add potential on a large cul de sac lot in the highly sought after Dorset Swim/Tennis neighborhood near Pope High School. The home needs work and details are included in the disclosures. The roof is newer, there is a termite bond on the property, and brand new windows are scheduled to be installed prior to closing, leaving the remaining finishing touches for the next owner. Seller believes the property may qualify for conventional financing, not FHA, but buyers should verify with their lender. Rare opportunity to renovate and customize a home in this location at an attractive price point.
Key facts
- Termite bond
- Newer roof
- Cul de sac lot
Tags
Property features AI
Finance
- HOA & community: Annual association fee; HOA covers pool and tennis; Community amenities include pool, tennis courts, playground, street lights and homeowners association
Exterior
- Parking: Two-car garage with garage door opener; garage faces front; Driveway parking; Open parking available
- Utilities: Public water; Public sewer; Electric service with 110V and 220V in laundry; Cable available; Phone service available
- Home design: Two levels; Brick three sides; Composition roof; Slab foundation; Property listed in fixer condition
- Construction: Brick (3 sides) construction; Composition roof; Slab foundation
- Exterior features: Deck; Front porch; Rain gutters; Asphalt road access; Road frontage listed as 'Other'
Interior
- Kitchen: White cabinets; Eat-in kitchen; Laminate counters; Dishwasher; Electric range; Refrigerator
- Bedrooms: Five upper-level bedrooms; Bedroom features noted as 'Other'
- Flooring: Carpet; Ceramic tile; Hardwood
- Bathrooms: Two full bathrooms; One half bathroom; Master bath with double vanity, separate tub and shower, and soaking tub
- Heating & cooling: Central heating; Heat pump; Central air; Ceiling fans
- Interior features: Disappearing attic stairs; Entrance foyer; High-speed internet available; His and hers closets; Tray ceilings; Walk-in closets; Finished daylight basement with exterior and interior entry; One fireplace in the family room; Insulated windows; No shared/common walls
- Laundry & utility: Laundry room on the upper level; 220-volt outlet in laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/2.5-bath single-family listed at $500k.
Deal economics
- At list price, monthly cash flow is $-541 ($-6k/yr) — negative.
- To cash-flow at today's rent, offer at most $404k (19.1% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $362k (27.6% below list).
- Recommended offer: $362k (27.6% below list) — sets the bar for 1% rule.
- Cap rate 5.0% vs local median 2.6% in Roswell — 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 79/100 on livability (#12 in GA, #1,990 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: commute F, cost of living 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: Shallowford Falls Elementary School (math 70% / reading 68%, grade A-, #70 of 1,228 statewide, top 6%, 622 students, 8% FRL); Hightower Trail Middle School (math 64% / reading 68%, grade A-, #25 of 470 statewide, top 5%, 982 students, 7% FRL); Pope High School (math 52% / reading 62%, grade C, #17 of 424 statewide, top 4%, 1,814 students, 6% FRL) — zoned schools average 7% FRL vs 39% district-wide (32 pts lower); this property's tenant base skews higher-income than the district average.
- Zoned-school proficiency averages 64% at this address vs 42% district-wide (+22 pts) — the actual schools serving this property are materially stronger than the Cobb County average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents soft (-1.1%/yr); 370 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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).
- This rent runs 33% of the median local income ($133k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k 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
- Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
- 5 sale attempts since 14y 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
- Climate carrying-cost: extreme-heat days projected 7→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?
- 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.
- 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?
- 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
- 0.72% ✗
- Cap rate
- 5.00%
- Cash-on-cash
- -4.63%
- DSCR
- 0.79
- GRM
- 11.5
CMA / ARV
- ARV (median comp)
- $698,523
- List price
- $500,000
- Delta
- -28.42%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3905 Woolbridge Way | 0.00mi | 5/2.5 | 3,047 (0%) | 0mo | $482,500 | $158 | 100 |
| 3429 Weymouth Ct | 0.13mi | 5/2.5 | 2,776 (-9%) | 3mo | $695,000 | $250 | 77 |
| 3053 Ramsey Pl | 0.36mi | 6/4.0 (+1) | 3,222 (+6%) | 10mo | $640,000 | $199 | 54 |
| 3033 Coach Ln | 0.70mi | 5/2.5 | 2,782 (-9%) | 2mo | $570,000 | $205 | 51 |
| 3450 Old Suttons Way | 0.60mi | 4/2.5 (-1) | 2,779 (-9%) | 4mo | $635,000 | $228 | 49 |
| 3609 Longfellow Trl | 0.66mi | 4/2.5 (-1) | 2,889 (-5%) | 8mo | $655,000 | $227 | 49 |
| 3556 Wesley Chapel Rd | 0.71mi | 4/4.0 (-1) | 3,046 (-0%) | 8mo | $490,000 | $161 | 49 |
| 2954 Graham Gardens Ln | 0.71mi | 5/4.0 | 3,292 (+8%) | 4mo | $1,004,825 | $305 | 44 |
| 2942 Graham Gardens Ln | 0.71mi | 5/4.0 | 3,344 (+10%) | 5mo | $1,014,250 | $303 | 40 |
| 3350 Woodleaf Way | 0.72mi | 4/2.5 (-1) | 2,641 (-13%) | 1mo | $606,500 | $230 | 39 |
| 3533 Dexter Way | 0.74mi | 4/4.0 (-1) | 3,292 (+8%) | 4mo | $700,000 | $213 | 38 |
| 3411 Winter Wood Ct | 0.75mi | 4/3.0 (-1) | 2,597 (-15%) | 1mo | $550,000 | $212 | 32 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -27.5%
- Equity multiple
- 0.10×
- Total profit
- $-126,049
- Equity at exit
- $74,552
- IRR
- -41.1%
- Equity multiple
- -0.39×
- Total profit
- $-195,034
- Equity at exit
- $43,231
Cash invested: $140,000 (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 30062
- Rents YoY
- -1.1%
- Active inventory
- 370
- Price-to-rent
- 11.5×
Monthly cashflow live
- Estimated rent
- $3,622 high interval (Pro) →
- Mortgage (P&I)
- −$2,622
- Tax from tax record
- −$498 /mo · $5,971/yr
- Insurance
- −$208
- HOA
- −$74
- Vacancy / Maint / Mgmt
- −$761
- Net cashflow
- $-541
Break-even live
Sensitivity live
| Price | -10% $-258 | -5% $-399 | +0% $-541 | +5% $-682 | +10% $-824 |
|---|---|---|---|---|---|
| Rent | -10% $-827 | -5% $-684 | +0% $-541 | +5% $-398 | +10% $-255 |
| Rate | -1.0pp $-289 | -0.5pp $-413 | base $-541 | +0.5pp $-670 | +1.0pp $-802 |
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
- $125,000
- Closing costs
- $15,000
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3985 Shallowford Green Ct Marietta, GA | 4.0 | 2.5 | 2200 | $2,829 | $1.29 | 3d | 1 | 0.66mi |
| 3230 Moss Creek Dr Marietta, GA | 4.0 | 2.5 | 2788 | $3,400 | $1.22 | 6d | 1 | 0.80mi |
| 3308 Ellsmere Trce Marietta, GA | 4.0 | 2.5 | 3026 | $6,560 | $2.17 | 45d | 1 | 1.18mi |
| 3870 Northpoint Dr Marietta, GA | 4.0 | 3.0 | 2416 | $6,800 | $2.81 | 45d | 1 | 1.22mi |
| 2408 Crooked Tree Ct Marietta, GA | 4.0 | 2.5 | 2296 | $2,800 | $1.22 | 45d | 1 | 1.28mi |
| 3615 Edenbourgh Pl Marietta, GA | 5.0 | 3.5 | 3633 | $3,700 | $1.02 | 26d | 1 | 1.47mi |
| 4056 Norsworthy Way Marietta, GA | 5.0 | 3.5 | 3000 | $3,250 | $1.08 | 26d | 1 | 1.49mi |
HOA detail
- Monthly dues
- $74 · $888/yr
Listing history 19 events
-
2026-06-04status $500,000 Pending 10 DOM
-
2026-06-03days on market $500,000 Active 10 DOM
Show marketing remark (670 chars)
Location, location, location! This home is a blank slate with strong value add potential on a large cul de sac lot in the highly sought after Dorset Swim/Tennis neighborhood near Pope High School. The home needs work and details are included in the disclosures. The roof is newer, there is a termite bond on the property, and brand new windows are scheduled to be installed prior to closing, leaving the remaining finishing touches for the next owner. Seller believes the property may qualify for conventional financing, not FHA, but buyers should verify with their lender. Rare opportunity to renovate and customize a home in this location at an attractive price point.
-
2026-06-02days on market $500,000 Active 9 DOM
-
2026-06-01days on market $500,000 Active 8 DOM
-
2026-05-31days on market $500,000 Active 7 DOM
-
2026-05-14$500,000 New 670-char remark
Show marketing remark (670 chars)
Location, location, location! This home is a blank slate with strong value add potential on a large cul de sac lot in the highly sought after Dorset Swim/Tennis neighborhood near Pope High School. The home needs work and details are included in the disclosures. The roof is newer, there is a termite bond on the property, and brand new windows are scheduled to be installed prior to closing, leaving the remaining finishing touches for the next owner. Seller believes the property may qualify for conventional financing, not FHA, but buyers should verify with their lender. Rare opportunity to renovate and customize a home in this location at an attractive price point.
-
2026-05-14$500,000 Active 670-char remark
Show marketing remark (670 chars)
Location, location, location! This home is a blank slate with strong value add potential on a large cul de sac lot in the highly sought after Dorset Swim/Tennis neighborhood near Pope High School. The home needs work and details are included in the disclosures. The roof is newer, there is a termite bond on the property, and brand new windows are scheduled to be installed prior to closing, leaving the remaining finishing touches for the next owner. Seller believes the property may qualify for conventional financing, not FHA, but buyers should verify with their lender. Rare opportunity to renovate and customize a home in this location at an attractive price point.
-
2014-08-07price $290,000
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-04-01historical
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-03-29price $309,900
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-03-29soldstatus $290,000 Sold
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-02-26status Pending
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-02-16historical Contingent - Due Diligence
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2013-01-15price $309,900
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2012-11-11price $319,900
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2012-09-12price $329,900
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
2012-06-15$345,000 Active
Show marketing remark (437 chars)
PUT THIS HOME ON YOUR SHORT LIST! WONDERFUL UPDATED THREE SIDE BRICK TRADITIONAL LOCATED IN ONE OF METRO ATLANTA'S TO SCHOOL DISTRICTS - POPE HIGH SCHOOL!!. THIS HOME SIZZES WITH ZEST....NEW KITCHEN, GRANITE COUNTER TOPS, NEW APPLIANCES, NEW CUSTOM TRAVERTINE BATH W/ FRAMELESS SHOWER, FRESH PAINT (INSIDE & OUT), NEW CARPET, MORE AND MORE!! THIS IS THE ONE...THERE IS NOT A BETTER HOUSE FOR THE MONEY IN THIS TOP SCHOOL DISTRICT!
-
1991-05-20soldstatus $151,500
-
1989-05-24soldstatus $27,500
ⓘ 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
- $5,971 · $498/mo
- Projected year-2 tax
- $5,971 · $498/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
- $43,464
- − Mortgage interest
- −$28,008
- − Property taxes
- −$5,971
- − Insurance
- −$2,500
- − Repairs & maintenance
- −$3,477
- − Management
- −$3,477
- − HOA
- −$888
- − Depreciation
- −$14,545
- Taxable loss
- −$15,403
- Est. tax savings @ 24.0%
- +$3,697
- After-tax cash flow
- $-2,791/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Cobb County
- NCES district ID
- 1301290
- Math proficiency
- 39% ▼ -15.00%
- Reading proficiency
- 45% ▼ -10.00%
- Median HH income
- $68,845
- Composite
- 37.93/100
- National rank
- #4308
- State rank
- #25 of 174 in GA
Livability — Roswell
- Score
- 79/100
- State rank
- #12
- US rank
- #1990
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Cobb County · 777,758 people
- City population
- 102,317
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 62,284
- Household income
- $132,631
- Rent vs Own
- Severe rent burden
- 729.0
Population outlook (Cobb County) Hauer SSP2
- Today (2025)
- 868,385 people
- By 2030
- 929,614 · +7.1%
- By 2040
- 1,047,533 · +20.6%
- By 2050
- 1,155,537 · +33.1%
- By 2075
- 1,405,030 · +61.8%
- By 2100
- 1,555,058 · +79.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.57)
- Race & ethnicity
- White 64% Black 11% Asian 10% Two or more races 9% Hispanic / Latino 8%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 1%
- Common ancestry
- Romanian 3% Slovak 3% Italian 2%
- Foreign-born
- 16% · Canada, South Korea, China
- Languages at home
- 81% English-only · Other Indo-European 6% Spanish 6% Other Asian/Pacific 2%
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
- ▼ -332.40%
- Current HPI
- 275.0618
- Rent YoY
- ▼ -1.15%
- 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
+1654.5% since first listed22 events — show timeline
- 2026-06-12 Sold (MLS) $482,500 GAMLS
- 2026-06-12 Sold (MLS) $482,500 FMLS
- 2026-06-03 Pending — GAMLS
- 2026-06-03 Pending — FMLS
- 2026-05-29 Relisted — GAMLS
- 2026-05-29 Relisted — FMLS
- 2026-05-19 Pending — GAMLS
- 2026-05-19 Pending — FMLS
- 2026-05-14 Listed $500,000 GAMLS
- 2026-05-14 Listed $500,000 FMLS
- 2014-08-07 Price Changed $290,000 FMLS
- 2013-04-01 Listing Removed — FMLS
- 2013-03-29 Sold (MLS) $290,000 FMLS
- 2013-03-29 Price Changed $309,900 FMLS
- 2013-02-26 Pending — FMLS
- 2013-02-16 Contingent — FMLS
- 2013-01-15 Price Changed $309,900 FMLS
- 2012-11-11 Price Changed $319,900 FMLS
- 2012-09-12 Price Changed $329,900 FMLS
- 2012-06-15 Listed $345,000 FMLS
- 1991-05-20 Sold (Public Records) $151,500 Public Records
- 1989-05-24 Sold (Public Records) $27,500 Public Records
Property tax history
+3.8%/yrLatest (2025): $5,971 · -0.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…