934 Murphy St · Augusta-Richmond County consolidated government (balance), 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 8/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 17 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 67.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C+ 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 +22.3/30.0
- ARV discount +15.0/15.0
- DSCR +7.1/10.0
- 1% rule +6.0/10.0
- Rent growth +3.6/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.3/10.0
- Appreciation +0.0/10.0
$115,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
Key facts
- 6,098 sq ft lot
- Built 1931
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $115k.
Deal economics
- At list price, monthly cash flow is $189 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $115k).
- Cap rate 8.3% vs local median 5.3% in Augusta-Richmond County consolidated government (balance) — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
- Richmond County (urban): math 12% / reading 20% proficiency, ranked #154 of 174 in GA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Monte Sano Elementary School (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 410 students, 98% FRL); Langford Middle School (math 2% / reading 14%, grade F, #445 of 470 statewide, top 95%, 731 students, 98% FRL); Academy of Richmond County High School (math 2% / reading 17%, grade F, #365 of 424 statewide, top 88%, 1,141 students, 98% FRL) — zoned schools average 98% FRL vs 72% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+4.3%/yr); 227 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 561 units permitted in Richmond County in 2024 (0 in 5+ unit buildings).
- This rent runs 33% of the median local income ($47k/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 $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
- Richmond County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
Negotiation context
- Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
- 12 sale attempts since 21y 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 $76k; list at $115k implies a 51% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1931 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 67% chance of damaging wind over 30y; 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
- Built in 1931 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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
- 1.10% ✓
- Cap rate
- 8.26%
- Cash-on-cash
- 7.03%
- DSCR
- 1.31
- GRM
- 7.5
CMA / ARV
- ARV (on-the-fly)
- $144,050
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1944 Warren St | 0.24mi | 2/1.0 | 994 (-8%) | 1mo | $65,000 | $65 | 76 |
| 1131 Merry St | 0.24mi | 2/1.0 | 1,208 (+12%) | 6mo | $149,000 | $123 | 63 |
| 1826 Howard Ave | 0.17mi | 2/1.5 | 1,188 (+10%) | 12mo | $159,000 | $134 | 63 |
| 947 Beman St | 0.21mi | 2/2.0 | 1,200 (+12%) | 5mo | $185,000 | $154 | 62 |
| 1804 Starnes St | 0.32mi | 3/1.0 (+1) | 1,196 (+11%) | 4mo | $65,000 | $54 | 58 |
| 1802 Wrighstboro Rd Rd | 0.61mi | 2/2.0 | 1,114 (+4%) | 5mo | $122,880 | $110 | 58 |
| 729 Heard Ave | 0.38mi | 2/1.0 | 943 (-12%) | 5mo | $167,500 | $178 | 58 |
| 2012 Battle Row | 0.49mi | 2/2.0 | 1,008 (-6%) | 9mo | $170,000 | $169 | 55 |
| 2010 Battle Row | 0.49mi | 2/2.0 | 1,008 (-6%) | 10mo | $173,000 | $172 | 54 |
| 2072 Battle Row | 0.48mi | 3/1.0 (+1) | 1,138 (+6%) | 11mo | $120,000 | $105 | 54 |
| 1113 Adrian St | 0.49mi | 2/1.0 | 1,208 (+12%) | 7mo | $155,000 | $128 | 51 |
| 538 Hickman Rd | 0.64mi | 3/1.0 (+1) | 1,160 (+8%) | 10mo | $183,000 | $158 | 44 |
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 · 4.29% rent growth · sell at horizon
- IRR
- -4.0%
- Equity multiple
- 0.85×
- Total profit
- $-4,925
- Equity at exit
- $17,147
- IRR
- 7.1%
- Equity multiple
- 1.57×
- Total profit
- $18,333
- Equity at exit
- $9,943
Cash invested: $32,200 (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 30904
- Rents YoY
- 4.3%
- Active inventory
- 227
- Price-to-rent
- 7.5×
Monthly cashflow live
- Estimated rent
- $1,269 high interval (Pro) →
- Mortgage (P&I)
- −$603
- Tax from tax record
- −$163 /mo · $1,959/yr
- Insurance
- −$48
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$267
- Net cashflow
- $189
Break-even live
Sensitivity live
| Price | -10% $254 | -5% $221 | +0% $189 | +5% $156 | +10% $123 |
|---|---|---|---|---|---|
| Rent | -10% $88 | -5% $138 | +0% $189 | +5% $239 | +10% $289 |
| Rate | -1.0pp $246 | -0.5pp $218 | base $189 | +0.5pp $159 | +1.0pp $128 |
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
- $28,750
- Closing costs
- $3,450
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1105 Merry St Augusta, GA | 3.0 | 1.0 | 1281 | $1,350 | $1.05 | 24d | 1 | 0.19mi |
| 2009 Starnes St Augusta, GA | 2.0 | 1.0 | 1305 | $975 | $0.75 | 45d | 1 | 0.35mi |
| 1244 Holden Dr Augusta, GA | 3.0 | 1.0 | 816 | $1,195 | $1.46 | 15d | 1 | 0.39mi |
| 2097 Heckle St Unit B Augusta, GA | 1.0 | 1.0 | 700 | $1,095 | $1.56 | 15d | 1 | 0.39mi |
| 1246 Holden Dr Augusta, GA | 3.0 | 1.0 | 816 | $1,195 | $1.46 | 15d | 1 | 0.40mi |
| 1239 Holden Dr Augusta, GA | 3.0 | 1.0 | 816 | $1,095 | $1.34 | 15d | 1 | 0.40mi |
| 1912 Watkins St #1912 Augusta, GA | 3.0 | 1.0 | 1126 | $1,425 | $1.27 | 45d | 1 | 0.40mi |
| 1912 Watkins St #1912 Augusta, GA | 3.0 | 1.0 | 1126 | $1,325 | $1.18 | 24d | 1 | 0.40mi |
| 936 Hickman Rd Unit 3 Augusta, GA | 2.0 | 2.0 | 875 | $1,195 | $1.37 | 15d | 1 | 0.44mi |
| 2110 Gary St Augusta, GA | 2.0 | 1.5 | 1173 | $1,195 | $1.02 | 45d | 1 | 0.45mi |
| 1804 Central Ave Augusta, GA | 2.0 | 1.0 | 1200 | $1,100 | $0.92 | 24d | 1 | 0.45mi |
| 2028 Battle Row Augusta, GA | 2.0 | 2.0 | 1100 | $1,650 | $1.50 | 45d | 1 | 0.46mi |
| 1313 Wilson St Apt C Augusta, GA | 2.0 | 2.0 | 900 | $1,350 | $1.50 | 45d | 1 | 0.53mi |
| 1742 Walker St Augusta, GA | 3.0 | 2.0 | 1384 | $1,600 | $1.16 | 45d | 1 | 0.55mi |
| 2016 Central Ave Unit A Augusta, GA | 1.0 | 1.0 | 900 | $1,000 | $1.11 | 24d | 1 | 0.57mi |
| 1328 Baker Ave Augusta, GA | 2.0 | 1.0 | 761 | $975 | $1.28 | 45d | 1 | 0.58mi |
| 1912 Richmond Ave Unit 1912 Augusta, GA | 2.0 | 1.0 | 812 | $1,195 | $1.47 | 15d | 1 | 0.58mi |
| 531 Tubman St Augusta, GA | 2.0 | 1.0 | 864 | $1,250 | $1.45 | 45d | 1 | 0.60mi |
| 530 Hickman Rd Augusta, GA | 2.0 | 2.0 | 1276 | $1,200 | $0.94 | 24d | 1 | 0.63mi |
| 1946 Greene St Augusta, GA | 3.0 | 1.0 | 952 | $1,350 | $1.42 | 15d | 1 | 0.63mi |
| 1730 Hicks St Apt A Augusta, GA | 2.0 | 1.0 | 750 | $750 | $1.00 | 15d | 1 | 0.65mi |
| 2031 Wrightsboro Rd Augusta, GA | 2.0 | 2.0 | 1240 | $1,750 | $1.41 | 45d | 1 | 0.70mi |
| 1110 Troupe St Augusta, GA | 2.0 | 1.0 | 1035 | $1,100 | $1.06 | 24d | 1 | 0.72mi |
| 1112 Troupe St Augusta, GA | 2.0 | 1.0 | 1035 | $1,100 | $1.06 | 24d | 1 | 0.72mi |
| 2165 Telfair St Unit B Augusta, GA | 2.0 | 1.0 | 825 | $800 | $0.97 | 15d | 1 | 0.76mi |
| 2165 Telfair St Unit A Augusta, GA | 2.0 | 1.0 | 825 | $850 | $1.03 | 45d | 1 | 0.77mi |
| 2165 1/2 Telfair St Augusta, GA | 2.0 | 1.0 | 825 | $800 | $0.97 | 15d | 1 | 0.77mi |
| 2198 Central Ave Unit D Augusta, GA | 2.0 | 1.0 | 900 | $950 | $1.06 | 24d | 1 | 0.82mi |
| 501 Milledge Rd Augusta, GA | 2.0 | 1.0 | 1008 | $1,098 | $1.09 | 15d | 2 | 0.84mi |
| 1432 Heard Ave Augusta, GA | 3.0 | 2.0 | 1278 | $1,500 | $1.17 | 45d | 1 | 0.86mi |
| 1480 Wrightsboro Rd Augusta, GA | 1.0 | 1.0 | 775 | $1,628 | $2.10 | 15d | 1 | 0.88mi |
| 1480 Wrightsboro Rd Augusta, GA | 1.0–3.0 | 1.0–2.0 | 1046 | $1,862 | $1.78 | 22d | 13 | 0.88mi |
| 102 Curry St Augusta, GA | 2.0 | 1.0 | 1001 | $895 | $0.89 | 15d | 1 | 0.89mi |
| 102 Curry St Augusta, GA | 2.0 | 1.0 | 1001 | $895 | $0.89 | 24d | 1 | 0.89mi |
| 1701 Goodrich St Augusta, GA | 1.0–3.0 | 1.0–2.0 | 1056 | $2,194 | $2.08 | 15d | 11 | 0.91mi |
| 1508 Heard Ave Augusta, GA | 3.0 | 2.0 | 1314 | $1,400 | $1.07 | 45d | 1 | 0.96mi |
| 1606 Broad St Augusta, GA | 2.0 | 2.0 | 1066 | $1,200 | $1.13 | 24d | 1 | 0.99mi |
| 1425 Lee Beard Way Augusta, GA | 1.0–2.0 | 1.0 | 776 | $1,181 | $1.52 | 45d | 1 | 1.01mi |
| 25 Curry St Augusta, GA | 2.0 | 1.5 | 1306 | $950 | $0.73 | 45d | 1 | 1.01mi |
| 2222 Queens Way Augusta, GA | 1.0 | 1.0 | 750 | $725 | $0.97 | 24d | 1 | 1.04mi |
Listing history 31 events
-
2026-05-12status Pending 893-char remark
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-29status Pending
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-29historical Active Under Contract 893-char remark
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-29historical
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-29historical
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-16$115,000 Active 893-char remark
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-16$115,000 Active
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-04-16$115,000
Show marketing remark (893 chars)
Welcome to 934 Murphy St. - A Cozy Cottage in the Heart of the Medical District! This enchanting 2-bedroom, 1-bathroom cottage offers the perfect blend of comfort, character, and convenience. It features just over 1,000 square feet of living space and a large, covered front porch. Inside, you will love the timeless charm that this home offers. You will also find two fireplaces, one in the living room and one in one of the bedrooms. You will appreciate the original hardwoods throughout and the beautiful granite countertops in the kitchen and the fact that the fridge stays with the home. It is located just a short stroll from Trellis, the beloved neighborhood coffee shop, and situated in the sought-after medical district! This would make the perfect first home or rental if you are an investor looking to expand your portfolio! Being SOLD AS-IS. CASH and Conventional loan only.
-
2026-02-13price $69,900
-
2025-12-29status Active
-
2025-12-18historical
-
2025-12-18historical
-
2025-12-18status Pending
-
2025-08-28$130,000 Active
-
2025-08-28$130,000
-
2025-07-04historical
-
2025-07-04historical
-
2025-05-10price $165,000
-
2025-04-17$165,000
-
2025-04-17$165,000
-
2021-08-31$345,000
-
2018-08-29soldstatus $76,400
-
2018-08-20soldstatus $76,400
-
2018-08-20soldstatus $76,400
-
2017-10-12$79,900
-
2017-10-12$79,900
-
2006-09-29soldstatus $68,000
-
2005-06-07soldstatus $66,500
-
2005-06-06soldstatus $66,500 Closed
-
2005-06-06soldstatus $66,500
-
2005-05-02$69,900
ⓘ 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
- $1,959 · $163/mo
- Projected year-2 tax
- $1,959 · $163/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 8/10 Severe 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
- Wind 6/10 Major 67% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $15,233
- − Mortgage interest
- −$6,442
- − Property taxes
- −$1,959
- − Insurance
- −$575
- − Repairs & maintenance
- −$1,219
- − Management
- −$1,219
- − Depreciation
- −$3,345
- Taxable income
- $474
- Est. tax owed @ 24.0%
- −$114
- After-tax cash flow
- $2,149/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
- Richmond County
- NCES district ID
- 1304380
- Math proficiency
- 12% ▼ -9.00%
- Reading proficiency
- 20% ▼ -6.00%
- Median HH income
- $38,069
- Composite
- 13.43/100
- National rank
- #9524
- State rank
- #154 of 174 in GA
Livability — Augusta-Richmond County consolidated government (balance)
No livability data for this city. (Only ~50 U.S. cities are tracked.)
Census & demographics
- Census place
- Augusta-Richmond County consolidated government (balance), GA
- County
- Richmond County · 190,917 people
- City population
- 154,035
- Metro
- Augusta-Richmond County, GA-SC
- Population (ZIP)
- 23,400
- Household income
- $46,696
- Rent vs Own
- Severe rent burden
- 1594.0
Population outlook (Richmond County) Hauer SSP2
- Today (2025)
- 200,753 people
- By 2030
- 200,232 · -0.3%
- By 2040
- 196,813 · -2.0%
- By 2050
- 190,347 · -5.2%
- By 2075
- 172,496 · -14.1%
- By 2100
- 146,284 · -27.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.61)
- Race & ethnicity
- Black 47% White 41% Hispanic / Latino 6% Two or more races 6% Asian 2%
- Hispanic origin (detail)
- Mexican 1%
- Common ancestry
- Italian 1% Slovak 1% Romanian 1%
- Foreign-born
- 3% · Canada, South Korea, Jamaica
- Languages at home
- 93% English-only · Spanish 4% Korean 1%
Political lean MEDSL · Richmond
- 2024 margin
- Solid D (+36.1) · D 67.8% · R 31.7%
- 2008→2024 swing
- +4.3pp toward D · 2008: 31.8pp · 2024: 36.1pp
- All cycles
- 2024: D+36.1 2020: D+37.2 2016: D+32.4 2012: D+33.8 2008: D+31.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -211.97%
- Current HPI
- 199.0807
- Rent YoY
- ▲ 4.29%
- Metro
- Augusta-Richmond County, GA-SC
- 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
+64.5% since first listed31 events — show timeline
- 2026-05-12 Pending — AMLS
- 2026-04-29 Pending — Hive MLS
- 2026-04-29 Contingent — AMLS
- 2026-04-29 Listing Removed — Hive MLS
- 2026-04-29 Listing Removed — Hive MLS
- 2026-04-16 Listed $115,000 AMLS
- 2026-04-16 Listed $115,000 Hive MLS
- 2026-04-16 Listed $115,000 Hive MLS
- 2026-02-13 Price Changed $69,900 Hive MLS
- 2025-12-29 Relisted — Hive MLS
- 2025-12-18 Listing Removed — Hive MLS
- 2025-12-18 Listing Removed — Hive MLS
- 2025-12-18 Pending — Hive MLS
- 2025-08-28 Listed $130,000 Hive MLS
- 2025-08-28 Listed $130,000 Hive MLS
- 2025-07-04 Listing Removed — Hive MLS
- 2025-07-04 Listing Removed — Hive MLS
- 2025-05-10 Price Changed $165,000 AMLS
- 2025-04-17 Listed $165,000 Hive MLS
- 2025-04-17 Listed $165,000 Hive MLS
- 2021-08-31 Listed $345,000 Hive MLS
- 2018-08-29 Sold (Public Records) $76,400 Public Records
- 2018-08-20 Sold (MLS) $76,400 Hive MLS
- 2018-08-20 Sold (MLS) $76,400 Hive MLS
- 2017-10-12 Listed $79,900 Hive MLS
- 2017-10-12 Listed $79,900 Hive MLS
- 2006-09-29 Sold (Public Records) $68,000 Public Records
- 2005-06-07 Sold (Public Records) $66,500 Public Records
- 2005-06-06 Sold (MLS) $66,500 Hive MLS
- 2005-06-06 Sold (MLS) $66,500 Hive MLS
- 2005-05-02 Listed $69,900 Hive MLS
Property tax history
+4.7%/yrLatest (2025): $1,959 · +10.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…