1166 Booth Rd SW #306 · Marietta, GA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
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
- 19 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 25.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the 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).
- Cash flow +12.6/30.0
- ARV discount +4.8/15.0
- 1% rule +4.5/10.0
- Livability +4.2/5.0
- DSCR +3.7/10.0
- Rent growth +3.3/5.0
- Schools +3.2/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$180,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Don’t miss this incredible value just minutes from downtown Marietta. Located in the gated community of Coral Ridge Commons, this inviting second floor condo combines comfort, space, and convenience. Inside, you will find two generously sized bedrooms, each with a private bathroom, making it ideal for roommates or guests. The open living area features a cozy wood burning fireplace and flows seamlessly into a well appointed kitchen and a dining space that works perfectly for both entertaining and everyday meals. A dedicated laundry room adds extra functionality. Enjoy your morning coffee or unwind in the evening on the enclosed back porch overlooking peaceful green space and the community pool.
Key facts
- $315 HOA
- 2 parking spots
- Community pool
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $180k.
Deal economics
- At list price, monthly cash flow is $-24 ($-288/yr) — negative.
- To cash-flow at today's rent, offer at most $176k (2.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (4.6% below list).
- Recommended offer: $169k (6.0% below list) — sets the bar for market timing.
- Cap rate 6.1% vs local median 3.2% 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+.
- Marietta City (urban): math 37% / reading 38% proficiency, ranked #55 of 174 in GA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+3.2%/yr); 170 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,625 units permitted in Cobb County in 2024 (389 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 84 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 3y 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.
- Current owner paid $155k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→19/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 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.95% ✗
- Cap rate
- 6.13%
- Cash-on-cash
- -0.57%
- DSCR
- 0.97
- GRM
- 8.7
CMA / ARV
- ARV (median comp)
- $169,816
- List price
- $180,000
- Delta
- 6.00%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.25% rent growth · sell at horizon
- IRR
- -16.9%
- Equity multiple
- 0.40×
- Total profit
- $-30,153
- Equity at exit
- $26,839
- IRR
- -8.1%
- Equity multiple
- 0.48×
- Total profit
- $-25,991
- Equity at exit
- $15,563
Cash invested: $50,400 (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 30008
- Rents YoY
- 3.2%
- Active inventory
- 170
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $1,718 high interval (Pro) →
- Mortgage (P&I)
- −$944
- Tax from tax record
- −$47 /mo · $563/yr
- Insurance
- −$75
- HOA
- −$315
- Vacancy / Maint / Mgmt
- −$361
- Net cashflow
- $-24
Break-even live
Sensitivity live
| Price | -10% $78 | -5% $27 | +0% $-24 | +5% $-75 | +10% $-126 |
|---|---|---|---|---|---|
| Rent | -10% $-160 | -5% $-92 | +0% $-24 | +5% $44 | +10% $112 |
| Rate | -1.0pp $67 | -0.5pp $22 | base $-24 | +0.5pp $-71 | +1.0pp $-118 |
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
- $45,000
- Closing costs
- $5,400
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1166 Booth Rd SW #409 Marietta, GA | 2.0 | 2.0 | 1147 | $1,595 | $1.39 | 44d | 1 | 0.03mi |
| 1166 Booth Rd SW #407 Marietta, GA | 2.0 | 2.0 | 1059 | $1,800 | $1.70 | 19d | 1 | 0.03mi |
| 547 Picketts Bend Cir Marietta, GA | 2.0 | 2.0 | 1162 | $2,000 | $1.72 | 24d | 1 | 0.08mi |
| 1137 Cayman Ln SW Marietta, GA | 3.0 | 2.0 | 1482 | $2,199 | $1.48 | 44d | 1 | 0.09mi |
| 1166 Booth Rd SW Marietta, GA | 2.0 | 2.0 | 1059 | $1,500 | $1.42 | 24d | 1 | 0.16mi |
| 349 W Post Oak Xing SW Marietta, GA | 2.0 | 2.5 | 1152 | $1,720 | $1.49 | 4d | 1 | 0.17mi |
| 160 Booth Rd SW Unit B Marietta, GA | 2.0 | 2.0 | 1200 | $3,900 | $3.25 | 1d | 1 | 0.19mi |
| 160 Booth Rd SW Unit A Marietta, GA | 3.0 | 2.0 | 1200 | $3,900 | $3.25 | 1d | 1 | 0.19mi |
| 1280 Scripps Ct SW Marietta, GA | 3.0 | 2.0 | 1314 | $1,850 | $1.41 | 5d | 1 | 0.20mi |
| 348 Pin Oak Ct SW Marietta, GA | 3.0 | 3.0 | 1408 | $1,750 | $1.24 | 24d | 1 | 0.24mi |
| 300 E Burns Ct SW Unit D Marietta, GA | 2.0 | 2.0 | 1100 | $1,750 | $1.59 | 24d | 1 | 0.26mi |
| 1118 Booth Ct SW Marietta, GA | 2.0 | 2.5 | 1400 | $1,550 | $1.11 | 44d | 1 | 0.28mi |
| 1103 Booth Ct SW Marietta, GA | 2.0 | 2.5 | 1400 | $1,590 | $1.14 | 3d | 1 | 0.30mi |
| 463 Booth Cir SW Marietta, GA | 2.0 | 2.5 | 1184 | $1,395 | $1.18 | 44d | 1 | 0.33mi |
| 1205 Natchez Trce SW Unit A Marietta, GA | 2.0 | 2.0 | 1175 | $1,599 | $1.36 | 13d | 1 | 0.46mi |
| 16 Beech Rd SE Marietta, GA | 2.0 | 2.0 | 1150 | $1,436 | $1.25 | 13d | 2 | 0.61mi |
| 1215 Oakplace Dr SW Unit D Marietta, GA | 2.0 | 2.0 | 1100 | $1,395 | $1.27 | 44d | 1 | 0.65mi |
| 1215 Oakplace Dr SW Apt C Marietta, GA | 2.0 | 1.0 | 800 | $1,295 | $1.62 | 44d | 1 | 0.65mi |
| 1215 Oakplace Dr SW Apt C Marietta, GA | 2.0 | 1.0 | 800 | $1,295 | $1.62 | 24d | 1 | 0.65mi |
| 123 Saine Dr SW Marietta, GA | 2.0 | 1.5 | 1140 | $1,395 | $1.22 | 11d | 1 | 0.68mi |
| 123 Saine Dr SW Apt 202 Marietta, GA | 2.0 | 1.5 | 1140 | $1,395 | $1.22 | 44d | 1 | 0.68mi |
| 1380 Old Coach Rd SW Marietta, GA | 2.0 | 1.0 | 882 | $1,600 | $1.81 | 24d | 1 | 0.71mi |
| 662 Bellemeade Dr SW Apt D Marietta, GA | 2.0 | 1.0 | 925 | $1,299 | $1.40 | 21d | 1 | 0.72mi |
| 662 Bellemeade Dr SW Apt D Marietta, GA | 2.0 | 1.0 | 1300 | $1,299 | $1.00 | 5d | 1 | 0.72mi |
| 662 Bellemeade Dr SW Marietta, GA | 2.0 | 1.0 | 925 | $1,299 | $1.40 | 15d | 1 | 0.72mi |
| 1601 Massachusetts Ave SW Marietta, GA | 2.0 | 1.0 | 700 | $1,027 | $1.47 | 1d | 2 | 0.78mi |
| 1275 Cunningham Rd SW Marietta, GA | 2.0–3.0 | 2.0 | 1290 | $1,366 | $1.06 | 1d | 15 | 0.80mi |
| 218 Walthall Ave SE Marietta, GA | 2.0 | 1.0 | 955 | $1,199 | $1.26 | 15d | 3 | 0.89mi |
| 218 Walthall Ave SE Unit C08 Marietta, GA | 2.0 | 1.0 | 955 | $1,199 | $1.26 | 24d | 1 | 0.89mi |
| 367 Leisure Ct SW Marietta, GA | 2.0 | 1.5 | 1200 | $1,400 | $1.17 | 44d | 1 | 0.91mi |
| 1549 Knox Dr SE Marietta, GA | 1.0–2.0 | 1.0 | 725 | $1,175 | $1.62 | 2d | 4 | 0.91mi |
| 396 Promenade Ct SW Marietta, GA | 3.0 | 2.5 | 1311 | $1,803 | $1.38 | 24d | 1 | 0.92mi |
| 1788 Austell Rd SW Marietta, GA | 1.0–2.0 | 1.0 | 948 | $1,450 | $1.53 | 5d | 9 | 0.97mi |
| 1290 Chapel Dr SW Marietta, GA | 2.0 | 1.0 | 1000 | $1,800 | $1.80 | 24d | 1 | 1.00mi |
| 1560 Sams St SE Marietta, GA | 3.0 | 2.0 | 1118 | $2,550 | $2.28 | 44d | 1 | 1.03mi |
| 1250 Powder Springs St Marietta, GA | 1.0–3.0 | 1.0–2.0 | 906 | $1,500 | $1.66 | 1d | 39 | 1.13mi |
| 285 Henry St SE Marietta, GA | 2.0 | 1.0 | 1056 | $2,000 | $1.89 | 4d | 1 | 1.18mi |
| 1547 Joyner Ave SE Marietta, GA | 2.0 | 1.0 | 786 | $1,400 | $1.78 | 5d | 1 | 1.21mi |
| 1731 Sams St SE Marietta, GA | 2.0 | 1.0 | 900 | $1,099 | $1.22 | 44d | 1 | 1.22mi |
| 1731 Sams St Unit C1731-G Marietta, GA | 2.0 | 1.0 | 900 | $1,099 | $1.22 | 21d | 1 | 1.22mi |
HOA detail condo
- Monthly dues
- $315 · $3,780/yr
- Likely covers
- poolsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 44 events
-
2026-06-18days on market $180,000 Active 84 DOM
-
2026-06-17days on market $180,000 Active 83 DOM
-
2026-06-16days on market $180,000 Active 82 DOM
-
2026-06-15days on market $180,000 Active 81 DOM
-
2026-06-13days on market $180,000 Active 79 DOM
-
2026-06-09days on market $180,000 Active 75 DOM
-
2026-06-08days on market $180,000 Active 74 DOM
-
2026-06-07days on market $180,000 Active 73 DOM
-
2026-06-04days on market $180,000 Active 70 DOM
-
2026-06-03days on market $180,000 Active 69 DOM
-
2026-06-02days on market $180,000 Active 68 DOM
-
2026-06-01days on market $180,000 Active 67 DOM
-
2026-05-31days on market $180,000 Active 66 DOM
-
2026-03-26$180,000 Active 708-char remark
Show marketing remark (708 chars)
Don’t miss this incredible value just minutes from downtown Marietta. Located in the gated community of Coral Ridge Commons, this inviting second floor condo combines comfort, space, and convenience. Inside, you will find two generously sized bedrooms, each with a private bathroom, making it ideal for roommates or guests. The open living area features a cozy wood burning fireplace and flows seamlessly into a well appointed kitchen and a dining space that works perfectly for both entertaining and everyday meals. A dedicated laundry room adds extra functionality. Enjoy your morning coffee or unwind in the evening on the enclosed back porch overlooking peaceful green space and the community pool.
-
2025-08-29historical $1,495
-
2025-06-25price $1,495
-
2025-06-05price $1,545
-
2025-05-15$1,595
-
2025-05-14historical $1,525
-
2025-04-22price $1,525
-
2025-03-19$1,550
-
2023-10-06soldstatus $155,000
-
2023-08-29historical $1,495
-
2023-08-25historical $1,495
-
2023-08-10price $1,495
-
2023-08-08price $1,495
-
2023-07-31$1,575
-
2023-07-30$1,575
-
2023-07-11soldstatus $155,000 Closed 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-07-11soldstatus $155,000 Sold
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-20status Pending 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-14historical Active Under Contract 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-09status Pending 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-04historical Active Under Contract 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-02status Pending 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-06-01historical Active Under Contract 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-05-29status Under Contract
-
2023-05-22$149,700 Active 718-char remark
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2023-05-22$149,700 New
Show marketing remark (718 chars)
Amazing opportunity! Minutes from downtown Marietta, this sweet condo offers so much at a rarely seen price. Located within the gated community of Coral Ridge Commons, this 2nd floor unit offers 2 roomy bedrooms, each with its own bath, a spacious living room with wood buring fireplace, a well equipped kitchen, a dining room large enough for family gatherings but cozy enough for more intimate meals and a laundry room. Step onto the enclosed back porch for a peaceful view of green space and the community pool. Rentals allowed with HOA application and yearly Rental Management Service Fee of 249. This won't last at this price so don't hesitate to schedule a showing! Two weeks temp occupancy after closing needed.
-
2006-10-20soldstatus $77,500
-
2000-05-18soldstatus $71,500
-
1999-12-15soldstatus $55,000
-
1999-06-25soldstatus $55,000
-
1993-11-12soldstatus $38,900
ⓘ 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
- $563 · $47/mo
- Projected year-2 tax
- $1,656 · $138/mo
- Expected delta
- +$1,093/yr (+$91/mo · 193.9%)
ⓘ 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 1/10 Low
- Heat 5/10 Major 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
- Wind 5/10 Major 25% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $20,611
- − Mortgage interest
- −$10,083
- − Property taxes
- −$563
- − Insurance
- −$900
- − Repairs & maintenance
- −$1,649
- − Management
- −$1,649
- − HOA
- −$3,780
- − Depreciation
- −$5,236
- Taxable loss
- −$3,249
- Est. tax savings @ 24.0%
- +$780
- After-tax cash flow
- $492/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
- Marietta City
- NCES district ID
- 1303510
- Math proficiency
- 37% ▼ -8.00%
- Reading proficiency
- 38% ▼ -8.00%
- Median HH income
- $46,226
- Composite
- 32.06/100
- National rank
- #5818
- State rank
- #55 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
- Census place
- Marietta, GA
- County
- Cobb County · 777,758 people
- City population
- 331,369
- Metro
- Atlanta-Sandy Springs-Alpharetta, GA
- Population (ZIP)
- 35,547
- Household income
- $74,877
- Rent vs Own
- Severe rent burden
- 1407.0
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 0.69)
- Race & ethnicity
- Black 39% Hispanic / Latino 35% White 18% Two or more races 8% Asian 3% Native American 2%
- Hispanic origin (detail)
- Mexican 18%
- Common ancestry
- Estonian 2% Serbian 1% Slovak 1%
- Foreign-born
- 26% · Canada, Vietnam, China
- Languages at home
- 62% English-only · Spanish 31% Other Indo-European 2% Chinese 1%
Political lean MEDSL · Cobb
- 2024 margin
- D (+14.9) · D 56.9% · R 42.0% · Other 1.1%
- 2008→2024 swing
- +24.3pp toward D · 2008: -9.4pp · 2024: 14.9pp
- All cycles
- 2024: D+14.9 2020: D+14.3 2016: D+2.1 2012: R+12.6 2008: R+9.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -205.66%
- Current HPI
- 257.5596
- Rent YoY
- ▲ 3.25%
- 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
+362.7% since first listed31 events — show timeline
- 2026-03-26 Listed $180,000 FMLS
- 2025-08-29 Rental Removed $1,495 RenterWarehouse
- 2025-06-25 Price Changed $1,495 RenterWarehouse
- 2025-06-05 Price Changed $1,545 RenterWarehouse
- 2025-05-15 Listed for Rent $1,595 RenterWarehouse
- 2025-05-14 Rental Removed $1,525 FMLS
- 2025-04-22 Price Changed $1,525 FMLS
- 2025-03-19 Listed for Rent $1,550 FMLS
- 2023-10-06 Sold (Public Records) $155,000 Public Records
- 2023-08-29 Rental Removed $1,495 RENTFEEDER
- 2023-08-25 Rental Removed $1,495 RENT.
- 2023-08-10 Price Changed $1,495 RENTFEEDER
- 2023-08-08 Price Changed $1,495 RENT.
- 2023-07-31 Listed for Rent $1,575 RENTFEEDER
- 2023-07-30 Listed for Rent $1,575 RENT.
- 2023-07-11 Sold (MLS) $155,000 GAMLS
- 2023-07-11 Sold (MLS) $155,000 FMLS
- 2023-06-20 Pending — FMLS
- 2023-06-14 Contingent — FMLS
- 2023-06-09 Pending — FMLS
- 2023-06-04 Contingent — FMLS
- 2023-06-02 Pending — FMLS
- 2023-06-01 Contingent — FMLS
- 2023-05-29 Pending — GAMLS
- 2023-05-22 Listed $149,700 GAMLS
- 2023-05-22 Listed $149,700 FMLS
- 2006-10-20 Sold (Public Records) $77,500 Public Records
- 2000-05-18 Sold (Public Records) $71,500 Public Records
- 1999-12-15 Sold (Public Records) $55,000 Public Records
- 1999-06-25 Sold (Public Records) $55,000 Public Records
- 1993-11-12 Sold (Public Records) $38,900 Public Records
Property tax history
+5.5%/yrLatest (2025): $563 · +7.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…