247 Millbrook Farm Rd · Marietta, 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)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 23.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 7 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 +7.4/30.0
- Livability +4.2/5.0
- Rent growth +3.8/5.0
- Schools +3.8/10.0
- Condition / age +2.5/5.0
- 1% rule +2.4/10.0
- DSCR +1.6/10.0
- Appreciation +0.0/10.0
$550,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 - a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis - a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
Key facts
- Open floor plan
- Generous island
- Walk-in closet
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/4.5-bath single-family listed at $550k.
Deal economics
- At list price, monthly cash flow is $-706 ($-8k/yr) — negative.
- To cash-flow at today's rent, offer at most $425k (22.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $405k (26.3% below list).
- Recommended offer: $405k (26.3% below list) — sets the bar for 1% rule.
- Cap rate 4.8% vs local median 3.1% in Marietta — 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 83/100 on livability (#7 in GA, #976 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
- 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.
- Market conditions: Rents rising fast (+5.2%/yr); 194 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,625 units permitted in Cobb County in 2024 (389 in 5+ unit buildings).
- This rent runs 32% of the median local income ($150k/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 $4k of loan paydown is wiped out by about $16k 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 157 days — a 12% lower offer ($484k) is reasonable based on typical stale-listing flexibility.
- 17 sale attempts since 9y ago; this cycle's ask has dropped $50k (8%) 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 7→17/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 157 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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.
- 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
- 0.74% ✗
- Cap rate
- 4.75%
- Cash-on-cash
- -5.50%
- DSCR
- 0.76
- GRM
- 11.3
CMA / ARV
- ARV (median comp)
- $709,277
- List price
- $550,000
- Delta
- -22.46%
- 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 |
|---|---|---|---|---|---|---|---|
| 464 Manor Oak Ln SE | 0.36mi | 4/4.5 | 4,778 (+6%) | 2mo | $913,225 | $191 | 70 |
| 301 Millbrook Farm Ct | 0.12mi | 5/3.5 (+1) | 4,109 (-8%) | 11mo | $640,000 | $156 | 63 |
| 302 Chase Ln | 0.58mi | 5/4.5 (+1) | 4,495 (+0%) | 6mo | $875,000 | $195 | 62 |
| 470 Manor Oak Ln SE | 0.39mi | 4/4.5 | 3,989 (-11%) | 4mo | $820,000 | $206 | 60 |
| 3079 Gant Quarters Cir | 0.38mi | 5/3.5 (+1) | 4,018 (-10%) | 3mo | $875,000 | $218 | 54 |
| 105 Scarborough Ct | 0.63mi | 5/3.5 (+1) | 4,391 (-2%) | 8mo | $850,000 | $194 | 51 |
| 197 Carriage Trce | 0.49mi | 4/4.0 | 3,929 (-12%) | 7mo | $640,000 | $163 | 49 |
| 300 Chase Ln | 0.56mi | 5/3.5 (+1) | 4,314 (-4%) | 13mo | $875,000 | $203 | 47 |
| 2423 Cedar Wood Ct | 0.74mi | 5/4.0 (+1) | 4,526 (+1%) | 14mo | $675,000 | $149 | 45 |
| 2785 Old Sewell Rd | 0.58mi | 5/4.0 (+1) | 4,874 (+9%) | 10mo | $865,000 | $177 | 43 |
| 280 E Valley Dr | 0.45mi | 5/3.0 (+1) | 3,888 (-13%) | 16mo | $420,000 | $108 | 32 |
| 2414 Cedar Wood Ct | 0.71mi | 5/3.5 (+1) | 4,081 (-9%) | 14mo | $785,000 | $192 | 31 |
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 · 5.17% rent growth · sell at horizon
- IRR
- -23.2%
- Equity multiple
- 0.19×
- Total profit
- $-124,933
- Equity at exit
- $82,007
- IRR
- -12.9%
- Equity multiple
- 0.17×
- Total profit
- $-127,394
- Equity at exit
- $47,554
Cash invested: $154,000 (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 30068
- Rents YoY
- 5.2%
- Active inventory
- 194
- Price-to-rent
- 11.3×
Monthly cashflow live
- Estimated rent
- $4,054 medium interval (Pro) →
- Mortgage (P&I)
- −$2,884
- Tax from tax record
- −$754 /mo · $9,046/yr
- Insurance
- −$229
- HOA
- −$42
- Vacancy / Maint / Mgmt
- −$851
- Net cashflow
- $-706
Break-even live
Sensitivity live
| Price | -10% $-395 | -5% $-551 | +0% $-706 | +5% $-862 | +10% $-1,018 |
|---|---|---|---|---|---|
| Rent | -10% $-1,027 | -5% $-866 | +0% $-706 | +5% $-546 | +10% $-386 |
| Rate | -1.0pp $-429 | -0.5pp $-566 | base $-706 | +0.5pp $-849 | +1.0pp $-994 |
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
- $137,500
- Closing costs
- $16,500
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 508 Milledge Gate Dr SE Marietta, GA | 4.0 | 4.0 | 2981 | $3,500 | $1.17 | 44d | 1 | 0.30mi |
| 16 Ancient Oak Ct NE Marietta, GA | 4.0 | 3.5 | 3448 | $3,550 | $1.03 | 5d | 1 | 1.13mi |
| 469 Holt Rd NE Unit 1345540P Marietta, GA | 5.0 | 3.0 | 3347 | $8,529 | $2.55 | 23d | 1 | 1.25mi |
HOA detail
- Monthly dues
- $42 · $504/yr
Listing history 50 events
-
2026-06-21days on market $550,000 Active 157 DOM
-
2026-06-18price $550,000 Active 154 DOM
-
2026-06-18days on market $600,000 Active 154 DOM
-
2026-06-17days on market $600,000 Active 153 DOM
-
2026-06-16days on market $600,000 Active 152 DOM
-
2026-06-15days on market $600,000 Active 151 DOM
-
2026-06-13days on market $600,000 Active 149 DOM
-
2026-06-13days on market $600,000 Active 148 DOM
-
2026-06-09days on market $600,000 Active 145 DOM
-
2026-06-08days on market $600,000 Active 144 DOM
-
2026-06-07days on market $600,000 Active 143 DOM
-
2026-06-04days on market $600,000 Active 140 DOM
-
2026-06-03days on market $600,000 Active 139 DOM
-
2026-06-02days on market $600,000 Active 138 DOM
-
2026-06-01days on market $600,000 Active 137 DOM
-
2026-05-31days on market $600,000 Active 136 DOM
-
2026-04-09status Back On Market 1836-char remark
Show marketing remark (1848 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 – a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis – a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2026-04-09status Active 1848-char remark
Show marketing remark (1848 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 – a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis – a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2026-04-03historical Active Under Contract 1848-char remark
Show marketing remark (1836 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 - a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis - a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2026-04-03historical Active Under Contract 1836-char remark
Show marketing remark (1836 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 - a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis - a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2026-01-15$600,000 New 1836-char remark
Show marketing remark (1848 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 – a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis – a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2026-01-15$600,000 Active 1848-char remark
Show marketing remark (1848 chars)
Welcome to 247 Millbrook Farm Rd, Marietta, GA 30068 – a stunning traditional-style home that embodies the perfect blend of elegance and comfort. This meticulously updated and maintained residence boasts 5 bedrooms, 4.5 bathrooms, and an impressive 4,488 square feet of thoughtfully designed living space. As you step inside, you'll be greeted by an inviting open floor plan that seamlessly connects the living areas, creating an ideal space for both everyday living and entertaining. The large living room, anchored by a cozy fireplace, serves as the heart of the home. The spacious kitchen is a chef's dream, featuring sleek granite countertops, top-of-the-line stainless steel appliances, a generous island with seating, and abundant cabinet space for all your culinary needs. Retreat to the luxurious master suite, complete with a spa-like en-suite bathroom and a walk-in closet that provides ample storage. Gleaming hardwood floors throughout the main living areas add warmth and sophistication to the home's ambiance. Step outside to discover your private oasis – a beautifully landscaped backyard with a spacious deck, perfect for al fresco dining and outdoor gatherings. The fenced and wooded lot ensures privacy and tranquility, allowing you to enjoy nature's beauty right at home. Convenience is key at 247 Millbrook Farm Rd. Situated in an established neighborhood, you'll have easy access to top-rated schools, shopping destinations, and a variety of dining options. The attached two-car garage provides secure parking, while nearby roadways and highways ensure quick commutes to all that the area has to offer. Don't miss this opportunity to make this exceptional property your own. Schedule your private tour today and experience the charm and comfort of this Marietta gem firsthand. Your dream home awaits!
-
2025-12-09historical
-
2025-12-09historical
-
2025-10-20price $600,000
-
2025-10-01price $620,000
-
2025-10-01price $620,000
-
2025-08-04price $645,000
-
2025-08-04price $645,000
-
2025-07-18price $655,000
-
2025-07-18price $655,000
-
2025-06-16$665,000 Active
-
2025-06-16$665,000 New
-
2024-04-25historical $3,500
-
2024-02-15price $3,500
-
2024-02-10price $3,550
-
2024-02-07$3,650
-
2023-11-12historical $3,650
-
2023-11-10price $3,650
-
2023-09-26$3,770
-
2022-04-04soldstatus $689,000
-
2022-02-24price $3,500
-
2022-01-07soldstatus $567,000
-
2022-01-05soldstatus $567,000 Closed
-
2022-01-05soldstatus $567,000 Sold
-
2021-12-30historical
-
2021-12-20historical Active Under Contract
-
2021-12-20historical Active Under Contract
-
2021-12-14status Active
-
2021-12-12historical
ⓘ 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
- $9,046 · $754/mo
- Projected year-2 tax
- $9,046 · $754/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 ≥103°F today · 17 d/yr by 30 yrs out
- Wind 4/10 Moderate 23% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 6 unhealthy d/yr today · 7 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
- $48,653
- − Mortgage interest
- −$30,809
- − Property taxes
- −$9,046
- − Insurance
- −$2,750
- − Repairs & maintenance
- −$3,892
- − Management
- −$3,892
- − HOA
- −$504
- − Depreciation
- −$16,000
- Taxable loss
- −$18,240
- Est. tax savings @ 24.0%
- +$4,378
- After-tax cash flow
- $-4,097/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 — Marietta
- Score
- 83/100
- State rank
- #7
- US rank
- #976
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Cobb County · 777,758 people
- City population
- 331,369
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 33,882
- Household income
- $150,101
- Rent vs Own
- Severe rent burden
- 385.0
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
- Predominantly White (73%)
- Race & ethnicity
- White 73% Asian 11% Two or more races 9% Hispanic / Latino 7% Black 4%
- Hispanic origin (detail)
- Mexican 1% Puerto Rican 2%
- Common ancestry
- Slovak 3% Lithuanian 3% Italian 2%
- Foreign-born
- 17% · Canada, China, South Korea
- Languages at home
- 82% English-only · Other Indo-European 5% Spanish 4% Chinese 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
- ▼ -303.88%
- Current HPI
- 261.8699
- Rent YoY
- ▲ 5.17%
- 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
+275.0% since first listed58 events — show timeline
- 2026-04-09 Relisted — GAMLS
- 2026-04-09 Relisted — FMLS
- 2026-04-03 Contingent — FMLS
- 2026-04-03 Contingent — GAMLS
- 2026-01-15 Listed $600,000 FMLS
- 2026-01-15 Listed $600,000 GAMLS
- 2025-12-09 Listing Removed — GAMLS
- 2025-12-09 Listing Removed — FMLS
- 2025-10-20 Price Changed $600,000 FMLS
- 2025-10-01 Price Changed $620,000 GAMLS
- 2025-10-01 Price Changed $620,000 FMLS
- 2025-08-04 Price Changed $645,000 GAMLS
- 2025-08-04 Price Changed $645,000 FMLS
- 2025-07-18 Price Changed $655,000 GAMLS
- 2025-07-18 Price Changed $655,000 FMLS
- 2025-06-16 Listed $665,000 GAMLS
- 2025-06-16 Listed $665,000 FMLS
- 2024-04-25 Rental Removed $3,500 RENTLY
- 2024-02-15 Price Changed $3,500 RENTLY
- 2024-02-10 Price Changed $3,550 RENTLY
- 2024-02-07 Listed for Rent $3,650 RENTLY
- 2023-11-12 Rental Removed $3,650 RENTLY
- 2023-11-10 Price Changed $3,650 RENTLY
- 2023-09-26 Listed for Rent $3,770 RENTLY
- 2022-04-04 Sold (Public Records) $689,000 Public Records
- 2022-02-24 Price Changed $3,500 RENTLY
- 2022-01-07 Sold (Public Records) $567,000 Public Records
- 2022-01-05 Sold (MLS) $567,000 GAMLS
- 2022-01-05 Sold (MLS) $567,000 FMLS
- 2021-12-30 Listing Removed — GAMLS
- 2021-12-20 Contingent — GAMLS
- 2021-12-20 Contingent — FMLS
- 2021-12-14 Relisted — GAMLS
- 2021-12-12 Listing Removed — GAMLS
- 2021-12-11 Relisted — FMLS
- 2021-12-08 Contingent — GAMLS
- 2021-12-08 Contingent — FMLS
- 2021-08-17 Price Changed $599,900 GAMLS
- 2021-08-17 Price Changed $599,900 FMLS
- 2021-07-30 Listed $625,000 GAMLS
- 2021-07-26 Listed $625,000 FMLS
- 2021-04-21 Sold (Public Records) $350,000 Public Records
- 2021-04-15 Sold (MLS) $350,000 GAMLS
- 2021-04-07 Pending — GAMLS
- 2021-04-06 Price Changed $350,000 GAMLS
- 2021-04-06 Price Changed $350,000 FMLS
- 2021-04-05 Relisted — GAMLS
- 2021-03-23 Pending — GAMLS
- 2021-03-13 Relisted — GAMLS
- 2021-03-11 Listing Removed — GAMLS
- 2021-02-17 Listed $399,000 GAMLS
- 2021-02-17 Listed $399,000 FMLS
- 2017-06-01 Listing Removed — FMLS
- 2017-05-05 Price Changed $389,500 FMLS
- 2017-04-12 Price Changed $389,900 FMLS
- 2017-03-11 Listed $390,000 FMLS
- 2002-09-18 Sold (Public Records) $272,000 Public Records
- 1993-10-18 Sold (Public Records) $160,000 Public Records
Property tax history
+7.1%/yrLatest (2025): $9,046 · +3.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…