CashFlowRE
Sign in Sign up
247 Millbrook Farm Rd
D Composite 40.57
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

247 Millbrook Farm Rd · Marietta, GA 30068
4 bd · 4.5 ba · 4,488 sqft · SingleFamily public records · 157 Days on market
Built 1973 10,606 sqft lot $123/sqft · 22% below area Est $709k · 22% under $42/mo HOA · 1% of rent

🖨 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

OPEN FLOOR PLANCOZY FIREPLACEGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESGENEROUS ISLANDWALK-IN CLOSET

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/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.
Recommended offer $405,441 (26.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
-23.2%
Equity multiple
0.19×
Total profit
$-124,933
Equity at exit
$82,007
10-year hold
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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

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

Break-even rent $4,948
Max offer price $425,241
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $550,000 Active 157 DOM
  2. 2026-06-18
    price $550,000 Active 154 DOM
  3. 2026-06-18
    days on market $600,000 Active 154 DOM
  4. 2026-06-17
    days on market $600,000 Active 153 DOM
  5. 2026-06-16
    days on market $600,000 Active 152 DOM
  6. 2026-06-15
    days on market $600,000 Active 151 DOM
  7. 2026-06-13
    days on market $600,000 Active 149 DOM
  8. 2026-06-13
    days on market $600,000 Active 148 DOM
  9. 2026-06-09
    days on market $600,000 Active 145 DOM
  10. 2026-06-08
    days on market $600,000 Active 144 DOM
  11. 2026-06-07
    days on market $600,000 Active 143 DOM
  12. 2026-06-04
    days on market $600,000 Active 140 DOM
  13. 2026-06-03
    days on market $600,000 Active 139 DOM
  14. 2026-06-02
    days on market $600,000 Active 138 DOM
  15. 2026-06-01
    days on market $600,000 Active 137 DOM
  16. 2026-05-31
    days on market $600,000 Active 136 DOM
  17. 2026-04-09
    status 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!

  18. 2026-04-09
    status 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!

  19. 2026-04-03
    historical 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!

  20. 2026-04-03
    historical 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!

  21. 2026-01-15
    listed $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!

  22. 2026-01-15
    listed $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!

  23. 2025-12-09
    historical
  24. 2025-12-09
    historical
  25. 2025-10-20
    price $600,000
  26. 2025-10-01
    price $620,000
  27. 2025-10-01
    price $620,000
  28. 2025-08-04
    price $645,000
  29. 2025-08-04
    price $645,000
  30. 2025-07-18
    price $655,000
  31. 2025-07-18
    price $655,000
  32. 2025-06-16
    listed $665,000 Active
  33. 2025-06-16
    listed $665,000 New
  34. 2024-04-25
    historical $3,500
  35. 2024-02-15
    price $3,500
  36. 2024-02-10
    price $3,550
  37. 2024-02-07
    listed $3,650
  38. 2023-11-12
    historical $3,650
  39. 2023-11-10
    price $3,650
  40. 2023-09-26
    listed $3,770
  41. 2022-04-04
    soldstatus $689,000
  42. 2022-02-24
    price $3,500
  43. 2022-01-07
    soldstatus $567,000
  44. 2022-01-05
    soldstatus $567,000 Closed
  45. 2022-01-05
    soldstatus $567,000 Sold
  46. 2021-12-30
    historical
  47. 2021-12-20
    historical Active Under Contract
  48. 2021-12-20
    historical Active Under Contract
  49. 2021-12-14
    status Active
  50. 2021-12-12
    historical

ⓘ 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
combined federal + state — saved on this device
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

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

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
13.7% rent · 86.3% 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

Price history

+275.0% since first listed
58 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%/yr

Latest (2025): $9,046 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…