2718 Lakewood Dr · 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 7/10 · Major
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 68.0%
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 +18.4/30.0
- ARV discount +14.2/15.0
- DSCR +5.8/10.0
- 1% rule +4.6/10.0
- 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
$144,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
Key facts
- 0.51 acre lot
- Built 1951
- Listed 11 days
Property features AI
Finance
- HOA & community: Located in Kissingbower Lake subdivision
Exterior
- Parking: Concrete parking surface
- Utilities: Public water; Public sewer; Cable available
- Home design: Single-family residence; One level
- Construction: Brick construction; Composition roof; Block foundation; Built on 0.51-acre lot with dimensions 141 x 160 x 117 x 176
- Exterior features: Glass-enclosed porch/patio; No additional exterior features listed
Interior
- Kitchen: Appliances listed as 'Other'
- Bedrooms: Total of 5 rooms (bedrooms and living areas combined)
- Flooring: Hardwood
- Bathrooms: 1 full bathroom
- Heating & cooling: Central air conditioning; Heating by electric and fireplace(s)
- Interior features: Hardwood floors; Other appliances included
- Laundry & utility: Washer hookup
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $145k.
Deal economics
- At list price, monthly cash flow is $135 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $139k (4.0% below list).
- Recommended offer: $139k (4.0% below list) — sets the bar for 1% rule.
- Cap rate 7.4% 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: Bayvale Elementary School (math 12% / reading 8%, grade F, #1,092 of 1,228 statewide, top 91%, 377 students, 98% FRL); Murphey Middle School (math 0% / reading 6%, grade F, #469 of 470 statewide, top 100%, 635 students, 98% FRL); Josey High School (math 2% / reading 5%, grade F, #413 of 424 statewide, top 99%, 779 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); 228 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% of comp listings sitting > 30 days — soft ceiling on asking rent; 561 units permitted in Richmond County in 2024 (0 in 5+ unit buildings).
- This rent runs 36% 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 $1k of loan paydown is wiped out by about $4k 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 11 days on market — expect competitive offers; lowballing is unlikely to land.
- 9 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Risks & watch-outs
- Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1951 — 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
- 0.96% ✗
- Cap rate
- 7.41%
- Cash-on-cash
- 3.99%
- DSCR
- 1.18
- GRM
- 8.7
CMA / ARV
- ARV (median comp)
- $170,314
- List price
- $144,900
- Delta
- -12.51%
- 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 |
|---|---|---|---|---|---|---|---|
| 2280 Raleigh Dr | 0.26mi | 3/2.0 (+1) | 1,500 (-3%) | 6mo | $180,000 | $120 | 69 |
| 2708 Barry Dr | 0.17mi | 3/1.5 (+1) | 1,403 (-9%) | 6mo | $160,000 | $114 | 65 |
| 2255 Walden Dr | 0.47mi | 3/1.5 (+1) | 1,618 (+5%) | 7mo | $161,500 | $100 | 57 |
| 1750 Kings Wood Dr | 0.56mi | 3/1.0 (+1) | 1,482 (-4%) | 12mo | $220,000 | $148 | 52 |
| 2220 Birnam Pl Pl | 0.32mi | 3/2.0 (+1) | 1,373 (-11%) | 11mo | $185,000 | $135 | 48 |
| 2111 Vandivere Rd | 0.67mi | 3/1.5 (+1) | 1,570 (+2%) | 15mo | $85,000 | $54 | 46 |
| 1741 Kissingbower Rd | 0.61mi | 2/1.0 | 1,340 (-13%) | 5mo | $189,000 | $141 | 45 |
| 2227 Birnam Place Pl | 0.33mi | 3/2.5 (+1) | 1,350 (-13%) | 9mo | $170,000 | $126 | 45 |
| 1731 Oak Dr | 0.70mi | 3/2.0 (+1) | 1,437 (-7%) | 3mo | $120,000 | $84 | 44 |
| 2240 Darlington Dr | 0.52mi | 3/2.0 (+1) | 1,375 (-11%) | 16mo | $170,000 | $124 | 36 |
| 2075 Hillsinger Rd | 0.71mi | 3/2.0 (+1) | 1,647 (+7%) | 14mo | $210,000 | $128 | 35 |
| 1730 Kissingbower Rd | 0.68mi | 3/2.0 (+1) | 1,333 (-14%) | 10mo | $189,900 | $142 | 28 |
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
- -8.7%
- Equity multiple
- 0.68×
- Total profit
- $-13,065
- Equity at exit
- $21,605
- IRR
- 2.4%
- Equity multiple
- 1.18×
- Total profit
- $7,379
- Equity at exit
- $12,528
Cash invested: $40,572 (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
- 228
- Price-to-rent
- 8.7×
Monthly cashflow live
- Estimated rent
- $1,391 high interval (Pro) →
- Mortgage (P&I)
- −$760
- Tax from tax record
- −$144 /mo · $1,728/yr
- Insurance
- −$60
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$292
- Net cashflow
- $135
Break-even live
Sensitivity live
| Price | -10% $217 | -5% $176 | +0% $135 | +5% $94 | +10% $53 |
|---|---|---|---|---|---|
| Rent | -10% $25 | -5% $80 | +0% $135 | +5% $190 | +10% $245 |
| Rate | -1.0pp $208 | -0.5pp $172 | base $135 | +0.5pp $97 | +1.0pp $59 |
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
- $36,225
- Closing costs
- $4,347
- 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 38 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2730 Lakewood Dr Augusta, GA | 3.0 | 1.5 | 1460 | $1,550 | $1.06 | 25d | 1 | 0.13mi |
| 2730 Lakewood Dr Augusta, GA | 3.0 | 1.5 | 1460 | $1,550 | $1.06 | 45d | 1 | 0.13mi |
| 2201 Walden Dr Unit DRIVEB2 Augusta, GA | 2.0 | 1.5 | 1063 | $1,100 | $1.03 | 45d | 1 | 0.44mi |
| 2201 Walden Dr Augusta, GA | 2.0 | 1.0 | 1063 | $1,100 | $1.03 | 45d | 1 | 0.44mi |
| 2201 Walden Dr Unit DRIVEA2 Augusta, GA | 2.0 | 1.5 | 1063 | $1,050 | $0.99 | 45d | 1 | 0.44mi |
| 2240 Walden Dr Augusta, GA | 3.0 | 2.0 | 1107 | $1,495 | $1.35 | 25d | 1 | 0.47mi |
| 19 Trapp Ct Unit 19 Augusta, GA | 2.0 | 1.5 | 1050 | $995 | $0.95 | 45d | 1 | 0.47mi |
| 2120 Whitney South Dr Augusta, GA | 2.0 | 2.0 | 1118 | $1,500 | $1.34 | 45d | 1 | 0.55mi |
| 2120 Whitney South Dr Augusta, GA | 2.0 | 2.0 | 1118 | $1,500 | $1.34 | 46d | 1 | 0.55mi |
| 2128 Roosevelt Dr Augusta, GA | 3.0 | 2.0 | 1050 | $1,340 | $1.28 | 25d | 1 | 0.58mi |
| 2144 Kelly St Augusta, GA | 3.0 | 1.5 | 1100 | $1,425 | $1.30 | 45d | 1 | 0.76mi |
| 1719 Kissingbower Rd Augusta, GA | 2.0 | 1.0 | 1185 | $1,195 | $1.01 | 23d | 1 | 0.77mi |
| 1712 Kissingbower Rd Augusta, GA | 2.0 | 1.0 | 1072 | $1,400 | $1.31 | 15d | 1 | 0.80mi |
| 1613 Pendleton Rd Augusta, GA | 3.0 | 2.0 | 1418 | $1,695 | $1.20 | 15d | 1 | 0.90mi |
| 1509 Troupe St Augusta, GA | 3.0 | 2.0 | 1200 | $1,695 | $1.41 | 15d | 1 | 0.99mi |
| 2221 Archer LN Augusta, GA | 2.0 | 2.0 | 1103 | $1,495 | $1.36 | 45d | 1 | 1.03mi |
| 1918 Ohio Ave Augusta, GA | 2.0 | 1.0 | 1560 | $1,200 | $0.77 | 25d | 1 | 1.03mi |
| 1918 Ohio Ave Augusta, GA | 2.0 | 1.0 | 1560 | $1,250 | $0.80 | 45d | 1 | 1.03mi |
| 2219 Archer Augusta, GA | 2.0 | 2.0 | 1103 | $1,495 | $1.36 | 45d | 1 | 1.04mi |
| 1914 1/2 Kratha Dr Augusta, GA | 2.0 | 1.0 | 1400 | $995 | $0.71 | 15d | 1 | 1.09mi |
| 2810 Thomas Ln Augusta, GA | 2.0 | 2.0 | 1030 | $975 | $0.95 | 45d | 6 | 1.12mi |
| 2663 Thomas Ln Augusta, GA | 2.0–3.0 | 2.0–2.5 | 1250 | $1,063 | $0.85 | 25d | 3 | 1.15mi |
| 2020 Garr Dr Augusta, GA | 3.0 | 1.0 | 1100 | $1,200 | $1.09 | 15d | 1 | 1.19mi |
| 1508 Heard Ave Augusta, GA | 3.0 | 2.0 | 1314 | $1,400 | $1.07 | 45d | 1 | 1.22mi |
| 1549 Craig St Unit 00 1559 Augusta, GA | 3.0 | 3.0 | 1359 | $1,600 | $1.18 | 45d | 1 | 1.25mi |
| 2139 Holt St Augusta, GA | 3.0 | 2.0 | 1611 | $1,550 | $0.96 | 45d | 1 | 1.27mi |
| 2139 Holt St Augusta, GA | 3.0 | 2.0 | 1611 | $1,475 | $0.92 | 25d | 1 | 1.27mi |
| 2826 Thomas Ln Augusta, GA | 2.0 | 1.0 | 1456 | $1,095 | $0.75 | 45d | 1 | 1.27mi |
| 2826 Thomas Ln Augusta, GA | 2.0 | 1.0 | 1456 | $1,095 | $0.75 | 25d | 1 | 1.27mi |
| 1432 Heard Ave Augusta, GA | 3.0 | 2.0 | 1278 | $1,500 | $1.17 | 45d | 1 | 1.30mi |
| 1326 Wingfield St Augusta, GA | 2.0 | 1.0 | 1507 | $1,700 | $1.13 | 15d | 1 | 1.38mi |
| 2851 Rocky Creek Rd Augusta, GA | 2.0 | 1.0 | 1171 | $1,100 | $0.94 | 25d | 1 | 1.39mi |
| 2851 Rocky Creek Rd Augusta, GA | 2.0 | 1.0 | 1171 | $1,100 | $0.94 | 45d | 1 | 1.39mi |
| 1917 Lazenby Dr Augusta, GA | 3.0 | 2.0 | 1606 | $1,300 | $0.81 | 45d | 1 | 1.39mi |
| 1917 Lazenby Dr Augusta, GA | 3.0 | 2.0 | 1606 | $1,300 | $0.81 | 46d | 1 | 1.39mi |
| 2224 Queens Way Augusta, GA | 2.0 | 1.0 | 1239 | $995 | $0.80 | 45d | 1 | 1.45mi |
| 2031 Wrightsboro Rd Augusta, GA | 2.0 | 2.0 | 1240 | $1,750 | $1.41 | 45d | 1 | 1.46mi |
| 3012 Pinewood Dr Augusta, GA | 3.0 | 2.0 | 1465 | $1,100 | $0.75 | 45d | 1 | 1.48mi |
Listing history 24 events
-
2026-06-21days on market $144,900 Active 11 DOM
-
2026-06-18days on market $144,900 Active 8 DOM
-
2026-06-17days on market $144,900 Active 7 DOM
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-06-16days on market $144,900 Active 6 DOM
-
2026-06-15days on market $144,900 Active 5 DOM
-
2026-06-14days on market $144,900 Active 3 DOM
-
2026-05-31days on market $144,900 Active 20 DOM
-
2026-05-30days on market $144,900 Active 19 DOM
-
2026-05-18price $144,900 703-char remark
-
2026-05-14price $144,900 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-03-04status Active 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-03-04status Active
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-24status Pending 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-24status Pending
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-24historical
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-20status Active
-
2026-02-19status Active 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-04status Pending
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2026-02-04status Pending 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2025-11-21$149,000 Active 703-char remark
Show marketing remark (703 chars)
This property offers an excellent opportunity for buyers looking for a smart investment, a future rental, or an affordable starter home in a convenient Augusta location. While it is a fixer upper and will need updates and repairs, the layout and structure provide a solid foundation for renovation, and the price reflects the value and potential waiting to be unlocked. With vision and a little work, this home could become a comfortable residence or a steady income-producing rental in an area with consistent demand. Whether you are an investor seeking your next project or a buyer hoping to build equity, this property presents a chance to transform a well-located house into something truly special.
-
2025-11-20$149,000 Active 703-char remark
-
2025-11-20$149,000 Active
-
2021-12-07soldstatus $165,900
-
2021-03-22soldstatus $128,000
ⓘ 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
- $1,728 · $144/mo
- Projected year-2 tax
- $1,728 · $144/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 7/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
- Wind 6/10 Major 68% 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
- $16,695
- − Mortgage interest
- −$8,117
- − Property taxes
- −$1,728
- − Insurance
- −$724
- − Repairs & maintenance
- −$1,336
- − Management
- −$1,336
- − Depreciation
- −$4,215
- Taxable loss
- −$761
- Est. tax savings @ 24.0%
- +$183
- After-tax cash flow
- $1,801/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
+13.2% since first listed20 events — show timeline
- 2026-06-17 Relisted — AMLS
- 2026-06-10 Relisted — Hive MLS
- 2026-06-01 Delisted — AMLS
- 2026-05-18 Price Changed $144,900 Hive MLS
- 2026-05-14 Price Changed $144,900 AMLS
- 2026-03-04 Relisted — AMLS
- 2026-03-04 Relisted — Hive MLS
- 2026-02-24 Pending — AMLS
- 2026-02-24 Pending — Hive MLS
- 2026-02-24 Listing Removed — Hive MLS
- 2026-02-24 Listing Removed — Hive MLS
- 2026-02-20 Relisted — Hive MLS
- 2026-02-19 Relisted — AMLS
- 2026-02-04 Pending — Hive MLS
- 2026-02-04 Pending — AMLS
- 2025-11-21 Listed $149,000 AMLS
- 2025-11-20 Listed $149,000 Hive MLS
- 2025-11-20 Listed $149,000 Hive MLS
- 2021-12-07 Sold (Public Records) $165,900 Public Records
- 2021-03-22 Sold (Public Records) $128,000 Public Records
Property tax history
+9.7%/yrLatest (2025): $1,728 · -7.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…