CashFlowRE
Sign in Sign up
306 Eagles Landing Trl
D- Composite 36.59
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +13.1/30.0
  • DSCR +3.9/10.0
  • ARV discount +3.9/15.0
  • Schools +3.9/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$190,000

306 Eagles Landing Trl · Warner Robins, GA 31093
2 bd · 2.0 ba · 1,266 sqft · SingleFamily public records · 7 Days on market
Built 1999 Est $176k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W. R. ; and is super convenient for shopping, dining and entertainment. Will not last long!!!

Key facts

  • Private backyard
  • Charming gazebo
  • Garage

Tags

FRESHLY PAINTED INTERIORUPDATED MASTER BATHROOMPRIVATE BACKYARDCHARMING GAZEBO

Property features AI

Finance

  • HOA & community: No HOA

Exterior

  • Parking: Garage; Off-street parking; Parking pad; Open parking
  • Utilities: Public water; Public sewer; Electricity available; Sewer connected; Water available; High-speed internet available; Cable available
  • Home design: Single-family residence; House with one level; Resale property
  • Construction: Built in 1999; Aluminum siding and brick exterior; Composition roof; Slab foundation
  • Exterior features: Back yard fencing; Gazebo; Shed(s); Level lot

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Breakfast area in kitchen
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Hardwood; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Walk-in closet(s); Sun room; Breakfast area; Gas-starter fireplace
  • Laundry & utility: Laundry closet

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 2-bed/2.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $-7 ($-78/yr) — negative.
  • To cash-flow at today's rent, offer at most $189k (0.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (21.9% below list).
  • Recommended offer: $148k (21.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.9% in Warner Robins — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 65/100 on livability (#227 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, crime F, amenities F.
  • Houston County (urban): math 43% / reading 46% proficiency, ranked #23 of 174 in GA (top 13%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Parkwood Elementary School (math 21% / reading 18%, grade F, #878 of 1,228 statewide, top 75%, 671 students, 84% FRL); Northside Middle School (math 29% / reading 31%, grade F, #243 of 470 statewide, top 53%, 844 students, 84% FRL); Northside High School (math 5% / reading 21%, grade F, #331 of 424 statewide, top 78%, 1,959 students, 84% FRL) — zoned schools average 84% FRL vs 46% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 21% at this address vs 44% district-wide (-24 pts) — the specific schools serving this property underperform the Houston County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.8%/yr); 161 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,545 units permitted in Houston County in 2024 (336 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($46k/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 $6k of value loss. Plan a longer hold.
  • Houston County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 12y 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $148,455 (21.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
6.25%
Cash-on-cash
-0.15%
DSCR
0.99
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$175,974
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 Eagles Rdg 0.07mi 2/2.0 1,224 (-3%) 1mo $193,000 $158 90
214 Camelot Pl 0.11mi 3/2.0 (+1) 1,358 (+7%) 3mo $157,000 $116 76
201 Eagles Landing Trl 0.08mi 2/2.0 1,101 (-13%) 2mo $171,500 $156 73
208 Pellimore Dr 0.27mi 3/2.0 (+1) 1,336 (+6%) 1mo $185,000 $138 72
305 Norman Ln 0.67mi 3/2.0 (+1) 1,233 (-3%) 2mo $165,000 $134 58
104 Fox Meadow Ct 0.30mi 3/2.0 (+1) 1,428 (+13%) 4mo $199,000 $139 57
116 Kensington Cir 0.72mi 3/2.0 (+1) 1,218 (-4%) 1mo $179,000 $147 54
103 Highpoint Dr 0.61mi 3/2.0 (+1) 1,332 (+5%) 5mo $82,000 $62 54
302 Kensington Cir 0.70mi 3/2.0 (+1) 1,219 (-4%) 3mo $169,000 $139 53
115 Wray St 0.43mi 3/2.0 (+1) 1,427 (+13%) 4mo $235,000 $165 50
218 Valencia Cir 0.56mi 3/2.0 (+1) 1,400 (+11%) 3mo $235,000 $168 49
103 Persimmon Glen Ct 0.63mi 3/2.0 (+1) 1,436 (+13%) 5mo $130,000 $91 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 · 2.78% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.41×
Total profit
$-31,592
Equity at exit
$28,330
10-year hold
IRR
-9.1%
Equity multiple
0.44×
Total profit
$-29,628
Equity at exit
$16,428

Cash invested: $53,200 (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
Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

ZIP-level market 31093

Rents YoY
2.8%
Active inventory
161
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,485 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$104 /mo · $1,245/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$-7

Break-even live

Break-even rent $1,493
Max offer price $188,846
Occupancy floor 95%

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
$47,500
Closing costs
$5,700
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 Scarborough Rd Centerville, GA 3.0 2.0 1471 $1,400 $0.95 21d 1 0.48mi
208 Wray St Warner Robins, GA 3.0 2.0 1509 $1,700 $1.13 13d 1 0.57mi
104 Woodcarver Trl Warner Robins, GA 3.0 2.0 1300 $1,600 $1.23 13d 1 0.70mi
111 Hawthorne Rd Warner Robins, GA 3.0 2.0 1551 $1,500 $0.97 43d 1 0.72mi
203 Lumpkin Dr Warner Robins, GA 3.0 3.0 1700 $2,200 $1.29 43d 1 0.77mi
108 Stonefield Ct Warner Robins, GA 3.0 2.0 1483 $1,475 $0.99 43d 1 0.87mi
646 Gawin Dr Warner Robins, GA 2.0 1.5 1050 $1,025 $0.98 43d 1 0.96mi
700 Fieldstone Rd Warner Robins, GA 3.0 2.0 1339 $1,625 $1.21 43d 1 0.99mi
142 Hughes Dr Warner Robins, GA 3.0 2.0 1503 $1,745 $1.16 13d 1 1.14mi
313 Westcliff Center St Warner Robins, GA 2.0 2.0 1241 $1,300 $1.05 21d 1 1.15mi
313 Westcliff Center St Warner Robins, GA 2.0 2.0 1241 $1,300 $1.05 43d 1 1.15mi
103 Abney Ct Centerville, GA 3.0 2.0 1500 $1,800 $1.20 21d 1 1.15mi
126 Hughes Dr Warner Robins, GA 3.0 2.0 1508 $1,845 $1.22 43d 1 1.18mi
111 Rainbow Ave Warner Robins, GA 3.0 2.0 1422 $1,695 $1.19 21d 1 1.23mi
111 Rainbow Ave Warner Robins, GA 3.0 2.0 1422 $1,695 $1.19 43d 1 1.23mi
213 Webb St Warner Robins, GA 3.0 2.0 1152 $1,600 $1.39 21d 1 1.29mi
318 Bruce St Warner Robins, GA 3.0 1.0 960 $1,150 $1.20 43d 1 1.30mi
111 Marilyn Dr Warner Robins, GA 3.0 1.0 912 $1,250 $1.37 43d 1 1.31mi
111 Marilyn Dr Warner Robins, GA 3.0 1.0 912 $1,175 $1.29 21d 1 1.31mi
206 Northlake Dr Warner Robins, GA 1.0–3.0 1.0–2.0 942 $1,058 $1.12 13d 10 1.34mi
124 Briarwood Dr Warner Robins, GA 3.0 2.0 1134 $1,500 $1.32 43d 1 1.38mi
319 Orchard Ln Warner Robins, GA 3.0 1.0 950 $1,400 $1.47 43d 1 1.46mi
310 Northlake Dr Warner Robins, GA 1.0–2.0 1.0–1.5 825 $1,250 $1.52 13d 23 1.48mi

Listing history 29 events

  1. 2026-05-31
    status $190,000 Under Contract 7 DOM
  2. 2026-05-30
    days on market $190,000 New 7 DOM
  3. 2026-05-22
    listed $190,000 New
  4. 2023-05-16
    soldstatus $167,500
  5. 2023-05-15
    soldstatus $167,500 904-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  6. 2023-05-15
    soldstatus $167,500 Sold 901-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  7. 2023-05-15
    soldstatus $167,500 Closed
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  8. 2023-04-22
    status Pending
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  9. 2023-04-22
    status Under Contract 901-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  10. 2023-04-20
    status Back On Market 901-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  11. 2023-04-20
    status Active
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  12. 2023-04-01
    status Under Contract 901-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  13. 2023-04-01
    status Pending
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  14. 2023-03-30
    listed $165,000 Active
  15. 2023-03-23
    listed $165,000 904-char remark
    Show marketing remark (904 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W. R. ; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  16. 2023-03-13
    listed $165,000 New 901-char remark
    Show marketing remark (901 chars)

    Must see to appreciate!!! Perfect starter/retirement/investment property is located in the hidden gem subdivision of Eagles Landing. This small, quaint community is fenced and private from the surrounding areas, with a largely older and respectful population with a protective neighborhood watch. Home is very well laid out with a good use of square footage and feels much larger than the numbers indicate. Home boasts High, vaulted and tray ceilings; Engineered Hardwood flooring throughout majority of home; huge laundry room, deep single car garage, high wooden privacy fence and deceptively large back yard; rear exterior attached utility/storage room; and an A-typical corner lot for a unique front yard feel. This home is well priced and well below the list of almost identical homes off Leverette Rd in W.R.; and is super convenient for shopping, dining and entertainment. Will not last long!!!

  17. 2021-01-12
    soldstatus $120,500
  18. 2021-01-07
    soldstatus $120,500
  19. 2021-01-07
    soldstatus $120,500
  20. 2020-11-13
    listed $120,000
  21. 2020-11-13
    listed $120,000
  22. 2018-04-27
    soldstatus $94,900
  23. 2018-04-27
    soldstatus $94,900
  24. 2018-03-16
    listed $94,900
  25. 2014-09-23
    soldstatus $89,900
  26. 2014-09-19
    soldstatus $89,900
  27. 2014-07-26
    listed $89,900
  28. 2002-11-08
    soldstatus $82,500
  29. 1999-12-07
    soldstatus $78,500

ⓘ 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
$1,245 · $104/mo
Projected year-2 tax
$1,748 · $146/mo
Expected delta
+$503/yr (+$42/mo · 40.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$17,815
− Mortgage interest
−$10,643
− Property taxes
−$1,245
− Insurance
−$950
− Repairs & maintenance
−$1,425
− Management
−$1,425
− Depreciation
−$5,527
Taxable loss
−$3,401
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$816
After-tax cash flow
$738/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
Houston County
NCES district ID
1302880
Math proficiency
43% ▼ -7.00%
Reading proficiency
46% ▼ -2.00%
Median HH income
$54,823
Composite
38.68/100
National rank
#4144
State rank
#23 of 174 in GA

Livability — Warner Robins

Score
65/100
State rank
#227
US rank
#13290

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warner Robins, GA
County
Houston County · 157,321 people
City population
92,102
Metro
Warner Robins, GA
Population (ZIP)
26,872
Household income
$45,991
Rent vs Own
47.1% rent · 52.9% own
Severe rent burden
1516.0

Population outlook (Houston County) Hauer SSP2

Today (2025)
169,502 people
By 2030
178,486 · +5.3%
By 2040
194,642 · +14.8%
By 2050
207,119 · +22.2%
By 2075
231,480 · +36.6%
By 2100
235,034 · +38.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 47% White 35% Hispanic / Latino 10% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Iranian 1% Serbian 1% Italian 1%
Foreign-born
6% · Canada, Vietnam, South Korea
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Houston

2024 margin
R (+11.3) · D 44.0% · R 55.3%
2008→2024 swing
+8.9pp toward D · 2008: -20.2pp · 2024: -11.3pp
All cycles
2024: R+11.3 2020: R+12.4 2016: R+21.6 2012: R+20.7 2008: R+20.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -130.35%
Current HPI
222.1627
Rent YoY
▲ 2.78%
Metro
Warner Robins, GA
State GDP YoY
▲ 2.66%
F500 in state
28

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+142.0% since first listed
27 events — show timeline
  • 2026-05-22 Listed $190,000 GAMLS
  • 2023-05-16 Sold (Public Records) $167,500 Public Records
  • 2023-05-15 Sold (MLS) $167,500 CGMLS
  • 2023-05-15 Sold (MLS) $167,500 GAMLS
  • 2023-05-15 Sold (MLS) $167,500 MGMLS
  • 2023-04-22 Pending CGMLS
  • 2023-04-22 Pending GAMLS
  • 2023-04-20 Relisted GAMLS
  • 2023-04-20 Relisted CGMLS
  • 2023-04-01 Pending GAMLS
  • 2023-04-01 Pending CGMLS
  • 2023-03-30 Listed $165,000 CGMLS
  • 2023-03-23 Listed $165,000 MGMLS
  • 2023-03-13 Listed $165,000 GAMLS
  • 2021-01-12 Sold (Public Records) $120,500 Public Records
  • 2021-01-07 Sold (MLS) $120,500 GAMLS
  • 2021-01-07 Sold (MLS) $120,500 CGMLS
  • 2020-11-13 Listed $120,000 GAMLS
  • 2020-11-13 Listed $120,000 CGMLS
  • 2018-04-27 Sold (Public Records) $94,900 Public Records
  • 2018-04-27 Sold (MLS) $94,900 CGMLS
  • 2018-03-16 Listed $94,900 CGMLS
  • 2014-09-23 Sold (Public Records) $89,900 Public Records
  • 2014-09-19 Sold (MLS) $89,900 CGMLS
  • 2014-07-26 Listed $89,900 CGMLS
  • 2002-11-08 Sold (Public Records) $82,500 Public Records
  • 1999-12-07 Sold (Public Records) $78,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,245 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…