CashFlowRE
Sign in Sign up
1708 Timark Dr
C- Composite 51.09
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 +21.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.3/10.0
  • Rent growth +3.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$119,000

1708 Timark Dr · Macon-Bibb County, GA 31206
3 bd · 1.5 ba · 1,594 sqft · SingleFamily public records · 52 Days on market
Built 1966 0.25 ac lot $75/sqft · 68% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The home offers a functional layout with a primary bedroom and en-suite bath, along with additional bedrooms to accommodate family or guests. A comfortable den provides a great space for both relaxation and entertaining. The eat-in kitchen includes a pantry and is perfect for everyday meals and gatherings. A screened-in back porch adds additional space to unwind and enjoy the outdoors. This property presents a great opportunity for a buyer to add their personal touch and enhancements to truly make it their own.

Key facts

  • En-suite bath
  • Eat-in kitchen
  • Comfortable den

Tags

PRIMARY BEDROOMEN-SUITE BATHCOMFORTABLE DENEAT-IN KITCHENSCREENED-IN BACK PORCH

Property features AI

Exterior

  • Parking: Attached parking
  • Utilities: Public water; Public sewer; Public power
  • Home design: Two-level home; Brick on all sides; Resale property; Fee simple ownership
  • Construction: Shingle roof; Slab foundation; Built with brick and other materials
  • Exterior features: Screened porch; Shed(s); Other exterior features

Interior

  • Kitchen: Eat-in kitchen; Pantry; Appliances: Other
  • Bedrooms: Three bedrooms on the upper level; Bedroom features: Other
  • Flooring: Hardwood flooring
  • Bathrooms: Two full bathrooms; One main-level bathroom; one upper-level full bathroom; Master bathroom: Other
  • Heating & cooling: Central heating (forced air); Central air conditioning; Ceiling fans
  • Interior features: Storm windows; No common walls; Den and living room; Other interior features
  • Laundry & utility: Laundry features: Other

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 3-bed/1.5-bath single-family listed at $119k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $119k).
  • Recommended offer: $115k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 5.5% in Macon-Bibb County — 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.
  • Bibb County (urban): math 11% / reading 18% proficiency, ranked #161 of 174 in GA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Southfield Elementary School (math 5% / reading 6%, grade F, #1,158 of 1,228 statewide, top 94%, 737 students, 100% FRL); Ballard Hudson Middle School (math 4% / reading 9%, grade F, #457 of 470 statewide, top 98%, 744 students, 100% FRL); Southwest High School (math 2% / reading 17%, grade F, #365 of 424 statewide, top 88%, 800 students, 100% FRL) — zoned schools average 100% FRL vs 75% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.0%/yr); 209 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 154 units permitted in Bibb County in 2024 (0 in 5+ unit buildings).
  • At $1,230/mo this rent would consume 49% of the median local household income ($30k/yr) (locally 1335% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $823 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Bibb County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($115k) is reasonable based on typical stale-listing flexibility.
  • 10 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 72% 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.
Recommended offer $115,430 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
8.08%
Cash-on-cash
6.39%
DSCR
1.28
GRM
8.1

CMA / ARV

ARV (median comp)
$70,840
List price
$119,000
Delta
67.99%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1820 Sussex Dr 0.63mi 3/1.5 1,590 (-0%) 3mo $85,000 $53 68
145 Hurley Park 0.24mi 3/2.0 1,512 (-5%) 15mo $150,000 $99 66
3357 Placid Pl 0.10mi 4/2.0 (+1) 1,373 (-14%) 2mo $150,000 $109 64
1421 Canterbury Rd 0.52mi 3/1.0 1,603 (+1%) 15mo $80,000 $50 61
1504 Berkshire Dr 0.51mi 3/2.0 1,455 (-9%) 6mo $117,000 $80 54
1832 Sussex Dr 0.63mi 3/1.5 1,495 (-6%) 13mo $90,000 $60 49
1801 Winston Dr 0.68mi 3/1.0 1,432 (-10%) 2mo $86,900 $61 48
1590 Canterbury Rd 0.41mi 4/2.0 (+1) 1,442 (-10%) 18mo $135,000 $94 43
1700 Winston Dr 0.70mi 4/2.5 (+1) 1,688 (+6%) 12mo $81,000 $48 39
1047 Newberg Ave 0.73mi 3/2.0 1,773 (+11%) 10mo $154,900 $87 36
1380 Sylvian Dr 0.70mi 3/1.0 1,382 (-13%) 10mo $96,000 $69 35
1822 Winston Dr 0.70mi 3/1.0 1,388 (-13%) 14mo $74,950 $54 32

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 · 5.03% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-5,427
Equity at exit
$17,743
10-year hold
IRR
7.6%
Equity multiple
1.62×
Total profit
$20,781
Equity at exit
$10,289

Cash invested: $33,320 (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 31206

Rents YoY
5.0%
Active inventory
209
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,230 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$121 /mo · $1,447/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$177

Break-even live

Break-even rent $1,005
Max offer price $119,000
Occupancy floor 81%

Sensitivity live

Price -10% $245 -5% $211 +0% $177 +5% $144 +10% $110
Rent -10% $80 -5% $129 +0% $177 +5% $226 +10% $274
Rate -1.0pp $237 -0.5pp $208 base $177 +0.5pp $146 +1.0pp $115

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
$29,750
Closing costs
$3,570
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3837 Spencer Cir Macon, GA 3.0 1.0 1080 $1,300 $1.20 45d 1 0.20mi
3685 Rice Mill Rd Macon, GA 3.0 1.0 1152 $1,450 $1.26 45d 1 0.26mi
3080 Rice Mill Rd Macon, GA 3.0 1.0 1100 $950 $0.86 45d 1 0.48mi
3080 Rice Mill Rd Unit C-1 Macon, GA 3.0 1.5 1100 $925 $0.84 23d 1 0.48mi
1164 Newberg Ave Macon, GA 3.0 1.0 1100 $1,195 $1.09 45d 1 0.53mi
3238 Somerset Dr Macon, GA 3.0 1.0 1100 $975 $0.89 15d 1 0.58mi
1575 Winston Dr Macon, GA 3.0 2.0 1215 $1,350 $1.11 23d 1 0.73mi
1868 Sussex Dr Macon, GA 3.0 2.0 1450 $1,500 $1.03 45d 1 0.75mi
1148 N Beddingfield Dr Macon, GA 3.0 1.0 1076 $825 $0.77 45d 1 0.81mi
1289 Rocky Creek Rd Macon, GA 2.0 1.0 1404 $750 $0.53 45d 1 0.82mi
1332 Hillridge Dr Macon, GA 3.0 2.0 1050 $1,050 $1.00 15d 1 0.87mi
3733 Lindsey Dr Macon, GA 3.0 2.0 1645 $1,350 $0.82 15d 1 0.89mi
1240 Rocky Creek Rd Unit A Macon, GA 4.0 1.0 1342 $1,090 $0.81 23d 1 0.92mi
3257 Ohara Dr S Macon, GA 3.0 1.0 1352 $1,125 $0.83 23d 1 1.10mi
846 Bedingfield Ave Macon, GA 3.0 1.5 1187 $975 $0.82 45d 1 1.11mi
4052 Mikado Ave Macon, GA 3.0 1.0 1624 $1,300 $0.80 15d 1 1.15mi
947 Troupe St Unit B Macon, GA 2.0 2.0 1699 $1,200 $0.71 45d 1 1.16mi
947 Troupe St Macon, GA 2.0 2.0 1699 $1,200 $0.71 23d 1 1.16mi
832 Richmond St Macon, GA 3.0 1.0 1364 $925 $0.68 23d 1 1.19mi
1334 Dewey St Macon, GA 3.0 2.0 1942 $1,300 $0.67 23d 1 1.26mi
3709 Flamingo Dr Macon, GA 3.0 1.0 1360 $1,300 $0.96 45d 1 1.33mi
645 Rutherford Ave Macon, GA 4.0 2.0 1481 $1,395 $0.94 45d 1 1.41mi
728 Key St Macon, GA 4.0 1.5 1210 $1,200 $0.99 23d 1 1.43mi
4322 Mikado Ave Macon, GA 3.0 2.0 1344 $1,230 $0.92 23d 1 1.45mi

Listing history 42 events

  1. 2026-06-21
    days on market $119,000 Active 52 DOM
  2. 2026-06-19
    days on market $119,000 Active 50 DOM
  3. 2026-06-18
    days on market $119,000 Active 49 DOM
  4. 2026-06-17
    days on market $119,000 Active 48 DOM
  5. 2026-06-16
    days on market $119,000 Active 47 DOM
  6. 2026-06-15
    days on market $119,000 Active 46 DOM
  7. 2026-06-14
    days on market $119,000 Active 44 DOM
  8. 2026-06-13
    days on market $119,000 Active 43 DOM
  9. 2026-06-10
    days on market $119,000 Active 41 DOM
  10. 2026-06-09
    days on market $119,000 Active 40 DOM
  11. 2026-06-09
    days on market $119,000 Active 39 DOM
  12. 2026-06-07
    days on market $119,000 Active 38 DOM
  13. 2026-06-03
    days on market $119,000 Active 34 DOM
  14. 2026-06-02
    days on market $119,000 Active 33 DOM
  15. 2026-06-01
    days on market $119,000 Active 32 DOM
  16. 2026-05-31
    days on market $119,000 Active 31 DOM
  17. 2026-05-30
    days on market $119,000 Active 30 DOM
  18. 2026-05-09
    status Pending 517-char remark
  19. 2026-05-04
    historical Active Under Contract 517-char remark
    Show marketing remark (517 chars)

    The home offers a functional layout with a primary bedroom and en-suite bath, along with additional bedrooms to accommodate family or guests. A comfortable den provides a great space for both relaxation and entertaining. The eat-in kitchen includes a pantry and is perfect for everyday meals and gatherings. A screened-in back porch adds additional space to unwind and enjoy the outdoors. This property presents a great opportunity for a buyer to add their personal touch and enhancements to truly make it their own.

  20. 2026-05-04
    historical Active Under Contract 517-char remark
    Show marketing remark (517 chars)

    The home offers a functional layout with a primary bedroom and en-suite bath, along with additional bedrooms to accommodate family or guests. A comfortable den provides a great space for both relaxation and entertaining. The eat-in kitchen includes a pantry and is perfect for everyday meals and gatherings. A screened-in back porch adds additional space to unwind and enjoy the outdoors. This property presents a great opportunity for a buyer to add their personal touch and enhancements to truly make it their own.

  21. 2026-04-16
    listed $119,000 Active 517-char remark
    Show marketing remark (517 chars)

    The home offers a functional layout with a primary bedroom and en-suite bath, along with additional bedrooms to accommodate family or guests. A comfortable den provides a great space for both relaxation and entertaining. The eat-in kitchen includes a pantry and is perfect for everyday meals and gatherings. A screened-in back porch adds additional space to unwind and enjoy the outdoors. This property presents a great opportunity for a buyer to add their personal touch and enhancements to truly make it their own.

  22. 2026-04-16
    listed $119,000 New 517-char remark
    Show marketing remark (517 chars)

    The home offers a functional layout with a primary bedroom and en-suite bath, along with additional bedrooms to accommodate family or guests. A comfortable den provides a great space for both relaxation and entertaining. The eat-in kitchen includes a pantry and is perfect for everyday meals and gatherings. A screened-in back porch adds additional space to unwind and enjoy the outdoors. This property presents a great opportunity for a buyer to add their personal touch and enhancements to truly make it their own.

  23. 2024-05-28
    soldstatus $158,000
  24. 2024-03-05
    historical
  25. 2024-01-10
    price $129,000
  26. 2024-01-10
    price $129,000
  27. 2023-11-30
    listed $139,000 New
  28. 2023-06-27
    soldstatus $128,000
  29. 2023-06-26
    soldstatus $128,000 Closed
  30. 2023-06-26
    soldstatus $128,000 Closed
  31. 2023-06-26
    soldstatus $128,000 Sold
  32. 2023-06-19
    status Under Contract
  33. 2023-06-19
    status Pending
  34. 2023-06-19
    historical Active Under Contract
  35. 2023-05-30
    status Back On Market
  36. 2023-05-30
    status Active
  37. 2023-05-26
    status Pending
  38. 2023-05-26
    status Under Contract
  39. 2023-04-25
    listed $134,750 Active
  40. 2023-04-25
    listed $134,750 Active
  41. 2023-04-25
    listed $134,750 New
  42. 2023-04-10
    soldstatus $57,000

ⓘ 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
$1,447 · $121/mo
Projected year-2 tax
$1,447 · $121/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 ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$14,757
− Mortgage interest
−$6,666
− Property taxes
−$1,447
− Insurance
−$595
− Repairs & maintenance
−$1,181
− Management
−$1,181
− Depreciation
−$3,462
Taxable income
$226
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$54
After-tax cash flow
$2,073/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
Bibb County
NCES district ID
1300420
Math proficiency
11% ▼ -14.00%
Reading proficiency
18% ▼ -11.00%
Median HH income
$37,426
Composite
12.13/100
National rank
#9654
State rank
#161 of 174 in GA

Livability — Macon-Bibb County

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Macon-Bibb County, GA
County
Bibb County · 164,332 people
City population
143,186
Metro
Macon-Bibb County, GA
Population (ZIP)
24,310
Household income
$30,042
Rent vs Own
56.5% rent · 43.5% own
Severe rent burden
1335.0

Population outlook (Bibb County) Hauer SSP2

Today (2025)
148,772 people
By 2030
145,904 · -1.9%
By 2040
139,404 · -6.3%
By 2050
131,603 · -11.5%
By 2075
111,050 · -25.4%
By 2100
83,346 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (76%)
Race & ethnicity
Black 76% White 12% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Lithuanian 1% Italian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Bibb

2024 margin
Strong D (+22.4) · D 61.0% · R 38.5%
2008→2024 swing
+4.4pp toward D · 2008: 18.0pp · 2024: 22.4pp
All cycles
2024: D+22.4 2020: D+23.8 2016: D+20.2 2012: D+20.0 2008: D+18.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.17%
Current HPI
148.6765
Rent YoY
▲ 5.03%
Metro
Macon-Bibb County, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+108.8% since first listed
27 events — show timeline
  • 2026-05-20 Relisted GAMLS
  • 2026-05-20 Relisted FMLS
  • 2026-05-09 Pending FMLS
  • 2026-05-04 Contingent GAMLS
  • 2026-05-04 Contingent FMLS
  • 2026-04-16 Listed $119,000 FMLS
  • 2026-04-16 Listed $119,000 GAMLS
  • 2024-05-28 Sold (Public Records) $158,000 Public Records
  • 2024-03-05 Listing Removed GAMLS
  • 2024-01-10 Price Changed $129,000 MGMLS
  • 2024-01-10 Price Changed $129,000 GAMLS
  • 2023-11-30 Listed $139,000 GAMLS
  • 2023-06-27 Sold (Public Records) $128,000 Public Records
  • 2023-06-26 Sold (MLS) $128,000 CGMLS
  • 2023-06-26 Sold (MLS) $128,000 MGMLS
  • 2023-06-26 Sold (MLS) $128,000 GAMLS
  • 2023-06-19 Pending GAMLS
  • 2023-06-19 Pending CGMLS
  • 2023-06-19 Contingent MGMLS
  • 2023-05-30 Relisted GAMLS
  • 2023-05-30 Relisted CGMLS
  • 2023-05-26 Pending CGMLS
  • 2023-05-26 Pending GAMLS
  • 2023-04-25 Listed $134,750 CGMLS
  • 2023-04-25 Listed $134,750 MGMLS
  • 2023-04-25 Listed $134,750 GAMLS
  • 2023-04-10 Sold (Public Records) $57,000 Public Records

Property tax history

+13.1%/yr

Latest (2025): $1,447 · +52.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…