179 Westchester Cir · Athens-Clarke County unified government (balance), GA 30606

$175,000

4 bd · 3.0 ba · 1,524 sqft · SingleFamily public records · 46 Days on market

Built 2001 $115/sqft · 19% below area Est $215k · 19% under

---

Why this score? — see what drove the B- 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 +25.8/30.0
• ARV discount +15.0/15.0
• DSCR +8.6/10.0
• 1% rule +6.7/10.0
• Rent growth +2.9/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.6/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to 179 Westchester Circle, an inviting end-unit townhome where space, potential, and opportunity come together in one compelling package. Offering approximately 1,524 sqft of living space, this 4-bedroom, 3-bath residence delivers a versatile layout designed to adapt to a variety of lifestyles-from comfortable everyday living to a vision of something truly exceptional. From the moment you arrive, the classic two-story exterior sets a welcoming tone, with timeless brick accents, low-maintenance siding, and the added privacy of an end-unit position. Step inside and discover a bright and expansive main living area, where a charming bay window fills the space with natural light, creating an airy and inviting atmosphere. The open flow between the living and dining areas provides the perfect backdrop for relaxing evenings, entertaining guests, or simply enjoying the rhythm of daily life. Just beyond, the kitchen offers a functional layout with ample cabinetry and direct access to the rear patio-an ideal extension of your living space. Whether you envision morning coffee outdoors, weekend gatherings, or a future transformation into your dream culinary space, the possibilities here are endless. The main level features a convenient bedroom and full bathroom, offering flexibility for guests, a home office, or multi-generational living. Upstairs, you'll find additional well-proportioned bedrooms, each filled with natural light and designed for comfort and privacy. The primary suite includes its own private bath, creating a quiet retreat to unwind at the end of the day, while the remaining bedrooms provide generous space for family, guests, or creative use. Step outside to the rear patio and imagine your own outdoor escape-perfect for grilling, relaxing, or creating a personalized outdoor setting that suits your lifestyle. The end-unit placement enhances both privacy and usable space, making this home feel even more open and connected. With its spacious layout, rare bedroom and bathroom count, and endless potential to customize and enhance, this property presents a unique opportunity to create value and bring your vision to life. Ideally positioned near shopping, dining, parks, and everyday conveniences, the location adds even more appeal to an already promising offering. This is more than a home-it's a canvas for possibility. Schedule your private tour today and explore everything 179 Westchester Circle has to offer! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

Key facts

• Charming bay window
• Full bathroom
• Private bath

Tags

• BRIGHT MAIN LIVING AREA
• CHARMING BAY WINDOW
• FUNCTIONAL KITCHEN LAYOUT
• DIRECT ACCESS TO REAR PATIO
• FULL BATHROOM
• PRIVATE BATH

What this means for you Summary

Snapshot

• This is a 4-bed/3.0-bath single-family listed at $175k.

Deal economics

• At list price, monthly cash flow is $425 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $175k).
• Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
• Cap rate 9.2% vs local median 3.3% in Athens-Clarke County unified 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 B — affects rentability + tenant quality, not the cash-flow math above.
• Clarke County (urban): math 17% / reading 21% proficiency, ranked #146 of 174 in GA (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+1.6%/yr); 317 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,172 units permitted in Clarke County in 2024 (876 in 5+ unit buildings).
• This rent runs 39% of the median local income ($63k/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 $5k of value loss. Plan a longer hold.
• Clarke County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 46 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 24y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

• Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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.
4. 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.
5. 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: 1.17% ✓
• Cap rate: 9.20%
• Cash-on-cash: 10.40%
• DSCR: 1.46
• GRM: 7.1

CMA / ARV

• ARV (median comp): $215,196
• List price: $175,000
• Delta: -18.68%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 5 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
655 Rivermont Rd	0.62mi	4/2.0	1,580 (+4%)	2mo	$380,000	$241	59
250 Valleybrook Dr	0.55mi	3/2.0 (-1)	1,671 (+10%)	0mo	$150,000	$90	49
121 Chadds Ct	0.67mi	3/2.5 (-1)	1,602 (+5%)	6mo	$345,000	$215	48
809 Forest Heights Dr	0.42mi	3/2.0 (-1)	1,326 (-13%)	5mo	$332,500	$251	46
108 Elder Rd	0.64mi	3/2.5 (-1)	1,618 (+6%)	16mo	$374,000	$231	39

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 · 1.58% rent growth · sell at horizon

5-year hold

• IRR: -2.3%
• Equity multiple: 0.91×
• Total profit: $-4,190
• Equity at exit: $26,093

10-year hold

• IRR: 5.8%
• Equity multiple: 1.40×
• Total profit: $19,726
• Equity at exit: $15,131

Cash invested: $49,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 90 Strongly Landlord-Friendly
• State Georgia: 90 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

Methodology + full state rankings →

ZIP-level market 30606

• Rents YoY: 1.6%
• Active inventory: 317
• Price-to-rent: 7.1×

Monthly cashflow live

• Estimated rent: $2,054 high
• Mortgage (P&I): −$918
• Tax from tax record: −$207 /mo · $2,486/yr
• Insurance: −$73
• HOA: −$0
• Vacancy / Maint / Mgmt: −$431
• Net cashflow: $425

Break-even live

Break-even rent $1,516

Max offer price $175,000

Occupancy floor 74%

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: $43,750
• Closing costs: $5,250
• Reserves months: —
• Total cash needed: —

Rent comps 9 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
205 Westchester Dr Athens, GA	1.0–3.0	1.0–2.0	1100	$1,505	$1.37	43d	1	0.19mi
260 Sherwood Dr Athens, GA	3.0	1.5	1186	$1,700	$1.43	43d	1	0.52mi
255 Ferncliff Dr Athens, GA	3.0	2.0	1215	$1,995	$1.64	21d	1	0.68mi
173 Russell Way Athens, GA	4.0	2.5	2218	$2,224	$1.00	43d	1	0.89mi
355 The Preserve Dr Athens, GA	1.0–3.0	1.0–2.0	1166	$2,010	$1.72	21d	3	0.96mi
210 Brittany Pointe Ln Athens, GA	4.0	2.0	2000	$3,200	$1.60	21d	1	1.00mi
255 The Preserve Dr Athens, GA	1.0–4.0	1.0–4.0	1036	$1,360	$1.31	13d	7	1.09mi
150 Chateau Ter Athens, GA	1.0–3.0	1.0–2.0	970	$1,527	$1.57	13d	12	1.27mi
2505 W Broad St Athens, GA	2.0–3.0	2.0	1370	$2,300	$1.68	13d	5	1.41mi

Listing history 18 events

1. 2026-05-15
   status Under Contract 3006-char remark

   Show marketing remark (3006 chars)

   Welcome to 179 Westchester Circle, an inviting end-unit townhome where space, potential, and opportunity come together in one compelling package. Offering approximately 1,524 sqft of living space, this 4-bedroom, 3-bath residence delivers a versatile layout designed to adapt to a variety of lifestyles-from comfortable everyday living to a vision of something truly exceptional. From the moment you arrive, the classic two-story exterior sets a welcoming tone, with timeless brick accents, low-maintenance siding, and the added privacy of an end-unit position. Step inside and discover a bright and expansive main living area, where a charming bay window fills the space with natural light, creating an airy and inviting atmosphere. The open flow between the living and dining areas provides the perfect backdrop for relaxing evenings, entertaining guests, or simply enjoying the rhythm of daily life. Just beyond, the kitchen offers a functional layout with ample cabinetry and direct access to the rear patio-an ideal extension of your living space. Whether you envision morning coffee outdoors, weekend gatherings, or a future transformation into your dream culinary space, the possibilities here are endless. The main level features a convenient bedroom and full bathroom, offering flexibility for guests, a home office, or multi-generational living. Upstairs, you'll find additional well-proportioned bedrooms, each filled with natural light and designed for comfort and privacy. The primary suite includes its own private bath, creating a quiet retreat to unwind at the end of the day, while the remaining bedrooms provide generous space for family, guests, or creative use. Step outside to the rear patio and imagine your own outdoor escape-perfect for grilling, relaxing, or creating a personalized outdoor setting that suits your lifestyle. The end-unit placement enhances both privacy and usable space, making this home feel even more open and connected. With its spacious layout, rare bedroom and bathroom count, and endless potential to customize and enhance, this property presents a unique opportunity to create value and bring your vision to life. Ideally positioned near shopping, dining, parks, and everyday conveniences, the location adds even more appeal to an already promising offering. This is more than a home-it's a canvas for possibility. Schedule your private tour today and explore everything 179 Westchester Circle has to offer! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

2. 2026-04-27
   price $175,000 3006-char remark

   Show marketing remark (3006 chars)

   Welcome to 179 Westchester Circle, an inviting end-unit townhome where space, potential, and opportunity come together in one compelling package. Offering approximately 1,524 sqft of living space, this 4-bedroom, 3-bath residence delivers a versatile layout designed to adapt to a variety of lifestyles-from comfortable everyday living to a vision of something truly exceptional. From the moment you arrive, the classic two-story exterior sets a welcoming tone, with timeless brick accents, low-maintenance siding, and the added privacy of an end-unit position. Step inside and discover a bright and expansive main living area, where a charming bay window fills the space with natural light, creating an airy and inviting atmosphere. The open flow between the living and dining areas provides the perfect backdrop for relaxing evenings, entertaining guests, or simply enjoying the rhythm of daily life. Just beyond, the kitchen offers a functional layout with ample cabinetry and direct access to the rear patio-an ideal extension of your living space. Whether you envision morning coffee outdoors, weekend gatherings, or a future transformation into your dream culinary space, the possibilities here are endless. The main level features a convenient bedroom and full bathroom, offering flexibility for guests, a home office, or multi-generational living. Upstairs, you'll find additional well-proportioned bedrooms, each filled with natural light and designed for comfort and privacy. The primary suite includes its own private bath, creating a quiet retreat to unwind at the end of the day, while the remaining bedrooms provide generous space for family, guests, or creative use. Step outside to the rear patio and imagine your own outdoor escape-perfect for grilling, relaxing, or creating a personalized outdoor setting that suits your lifestyle. The end-unit placement enhances both privacy and usable space, making this home feel even more open and connected. With its spacious layout, rare bedroom and bathroom count, and endless potential to customize and enhance, this property presents a unique opportunity to create value and bring your vision to life. Ideally positioned near shopping, dining, parks, and everyday conveniences, the location adds even more appeal to an already promising offering. This is more than a home-it's a canvas for possibility. Schedule your private tour today and explore everything 179 Westchester Circle has to offer! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

3. 2026-03-30
   listed $185,000 New 3006-char remark

   Show marketing remark (3006 chars)

   Welcome to 179 Westchester Circle, an inviting end-unit townhome where space, potential, and opportunity come together in one compelling package. Offering approximately 1,524 sqft of living space, this 4-bedroom, 3-bath residence delivers a versatile layout designed to adapt to a variety of lifestyles-from comfortable everyday living to a vision of something truly exceptional. From the moment you arrive, the classic two-story exterior sets a welcoming tone, with timeless brick accents, low-maintenance siding, and the added privacy of an end-unit position. Step inside and discover a bright and expansive main living area, where a charming bay window fills the space with natural light, creating an airy and inviting atmosphere. The open flow between the living and dining areas provides the perfect backdrop for relaxing evenings, entertaining guests, or simply enjoying the rhythm of daily life. Just beyond, the kitchen offers a functional layout with ample cabinetry and direct access to the rear patio-an ideal extension of your living space. Whether you envision morning coffee outdoors, weekend gatherings, or a future transformation into your dream culinary space, the possibilities here are endless. The main level features a convenient bedroom and full bathroom, offering flexibility for guests, a home office, or multi-generational living. Upstairs, you'll find additional well-proportioned bedrooms, each filled with natural light and designed for comfort and privacy. The primary suite includes its own private bath, creating a quiet retreat to unwind at the end of the day, while the remaining bedrooms provide generous space for family, guests, or creative use. Step outside to the rear patio and imagine your own outdoor escape-perfect for grilling, relaxing, or creating a personalized outdoor setting that suits your lifestyle. The end-unit placement enhances both privacy and usable space, making this home feel even more open and connected. With its spacious layout, rare bedroom and bathroom count, and endless potential to customize and enhance, this property presents a unique opportunity to create value and bring your vision to life. Ideally positioned near shopping, dining, parks, and everyday conveniences, the location adds even more appeal to an already promising offering. This is more than a home-it's a canvas for possibility. Schedule your private tour today and explore everything 179 Westchester Circle has to offer! Photos are digitally enhanced. Being sold AS IS, WHERE IS, Buyer is responsible for all inspections and any city requirements to close. All information and property details set forth in this listing, including all utilities and all room dimensions which are approximate and deemed reliable but not guaranteed and should be independently verified if any person intends to engage in a transaction based upon it. Seller/current owner does not represent and/or guarantee that all property information and details have been provided in this MLS listing.

4. 2021-06-14
   soldstatus $155,000 Sold 21-char remark

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

5. 2021-06-11
   status Under Contract 21-char remark

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

6. 2021-06-11
   price $155,000 21-char remark

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

7. 2021-06-11
   listed $115,000 New 21-char remark

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

8. 2021-06-11
   historical

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

9. 2021-06-11
   soldstatus $115,000

   Show marketing remark (21 chars)

   SOLD BEFORE PUBLISHED

10. 2021-06-11
    listed $115,000

    Show marketing remark (21 chars)

    SOLD BEFORE PUBLISHED

11. 2021-06-11
    listed $115,000

    Show marketing remark (21 chars)

    SOLD BEFORE PUBLISHED

12. 2007-12-31
    historical
13. 2007-01-19
    soldstatus $67,000
14. 2006-05-23
    listed $69,900
15. 2006-02-01
    listed $99,900
16. 2002-08-02
    soldstatus $107,140
17. 2002-02-11
    listed $105,000
18. 2001-07-24
    soldstatus $15,000

ⓘ 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: $2,486 · $207/mo
• Projected year-2 tax: $2,486 · $207/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 3/10 Moderate
• 🌡 Heat 6/10 Major 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
• 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 by 30 yrs out

Taxation est. · year 1

• Rental income: $24,642
• − Mortgage interest: −$9,803
• − Property taxes: −$2,486
• − Insurance: −$875
• − Repairs & maintenance: −$1,971
• − Management: −$1,971
• − Depreciation: −$5,091
• Taxable income: $2,445
• Est. tax owed @ 24.0%: −$587
• After-tax cash flow: $4,507/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: Clarke County
• NCES district ID: 1301170
• Math proficiency: 17% ▼ -15.00%
• Reading proficiency: 21% ▼ -12.00%
• Median HH income: $33,649
• Composite: 15.51/100
• National rank: #9302
• State rank: #146 of 174 in GA

Livability — Athens-Clarke County unified government (balance)

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

Census & demographics

• Census place: Athens-Clarke County unified government (balance), GA
• County: Clarke County · 126,008 people
• City population: 119,110
• Metro: Athens-Clarke County, GA
• Population (ZIP): 47,865
• Household income: $63,328
• Rent vs Own: 56.2% rent · 43.8% own
• Severe rent burden: 3510.0

Population outlook (Clarke County) Hauer SSP2

• Today (2025): 141,365 people
• By 2030: 151,724 · +7.3%
• By 2040: 168,541 · +19.2%
• By 2050: 184,855 · +30.8%
• By 2075: 221,736 · +56.9%
• By 2100: 253,853 · +79.6%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.58)
• Race & ethnicity: White 61% Black 20% Hispanic / Latino 11% Two or more races 7% Asian 5%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Italian 3% Slovak 3% Lithuanian 2%
• Foreign-born: 11% · Canada, China, Philippines
• Languages at home: 87% English-only · Spanish 7% Other Asian/Pacific 2% Chinese 1%

Political lean MEDSL · Clarke

• 2024 margin: Solid D (+38.3) · D 68.6% · R 30.4% · Other 1.0%
• 2008→2024 swing: +7.0pp toward D · 2008: 31.3pp · 2024: 38.3pp
• All cycles: 2024: D+38.3 2020: D+42.1 2016: D+38.0 2012: D+28.9 2008: D+31.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -454.63%
• Current HPI: 258.4817
• Rent YoY: ▲ 1.58%
• Metro: Athens-Clarke County, 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

+1066.7% since first listed

18 events — show timeline

• 2026-05-15 Pending — GAMLS
• 2026-04-27 Price Changed $175,000 GAMLS
• 2026-03-30 Listed $185,000 GAMLS
• 2021-06-14 Sold (MLS) $155,000 GAMLS
• 2021-06-11 Pending — GAMLS
• 2021-06-11 Listed $115,000 Hive MLS
• 2021-06-11 Listed $115,000 Hive MLS
• 2021-06-11 Sold (MLS) $115,000 Hive MLS
• 2021-06-11 Listing Removed — Hive MLS
• 2021-06-11 Listed $115,000 GAMLS
• 2021-06-11 Price Changed $155,000 GAMLS
• 2007-12-31 Listing Removed — Hive MLS
• 2007-01-19 Sold (MLS) $67,000 Hive MLS
• 2006-05-23 Listed $69,900 Hive MLS
• 2006-02-01 Listed $99,900 Hive MLS
• 2002-08-02 Sold (MLS) $107,140 Hive MLS
• 2002-02-11 Listed $105,000 Hive MLS
• 2001-07-24 Sold (Public Records) $15,000 Public Records

Property tax history

+16.5%/yr

Latest (2025): $2,486 · +20.6% YoY. Source: county tax records.