108 Smith Pl · Warner Robins, 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 2/10 · Minimal
- Est. fire insurance / yr
- $963 – $1,789
Heat risk 7/10 · Major
- Hot days now (above 108°F)
- 7 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 76.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 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 +28.8/30.0
- DSCR +10.0/10.0
- 1% rule +6.9/10.0
- Schools +3.9/10.0
- Rent growth +3.2/5.0
- Livability +3.2/5.0
- Condition / age +2.5/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$109,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
Key facts
- Fully fenced yard
- Conveniently located
- 0.23 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $110k.
Deal economics
- At list price, monthly cash flow is $369 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $110k).
- Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
- Cap rate 10.3% vs local median 4.9% in Warner Robins — 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 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: schools D+, employment D+, crime 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.
- Market conditions: Rents rising (+2.8%/yr); 161 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 46% 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 34% 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 $760 of loan paydown is wiped out by about $3k 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.
- At projected returns (-3.0% appreciation + 2.8% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.
Negotiation context
- It's been on market 153 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $77k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 76% 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.
Questions for the listing agent
- It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.19% ✓
- Cap rate
- 10.32%
- Cash-on-cash
- 14.39%
- DSCR
- 1.64
- GRM
- 7.0
CMA / ARV
- ARV (median comp)
- $87,218
- List price
- $109,900
- Delta
- 26.01%
- 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 |
|---|---|---|---|---|---|---|---|
| 210 Crescent Dr | 0.07mi | 3/1.0 | 1,032 (+3%) | 5mo | $60,000 | $58 | 87 |
| 300 Ward St | 0.20mi | 3/1.0 | 962 (-4%) | 3mo | $55,000 | $57 | 82 |
| 102 Camellia Cir | 0.43mi | 3/1.0 | 991 (-1%) | 1mo | $98,000 | $99 | 78 |
| 406 Ward St | 0.44mi | 3/1.0 | 984 (-2%) | 1mo | $84,000 | $85 | 76 |
| 249 Ward St | 0.18mi | 3/1.0 | 888 (-11%) | 1mo | $115,000 | $130 | 72 |
| 105 Flanders Dr | 0.24mi | 3/1.0 | 1,096 (+10%) | 1mo | $122,500 | $112 | 72 |
| 104 Dudley St | 0.32mi | 3/1.5 | 1,096 (+10%) | 2mo | $155,000 | $141 | 65 |
| 206 Johns Rd | 0.22mi | 3/1.0 | 888 (-11%) | 8mo | $80,000 | $90 | 64 |
| 105 Angela Ave | 0.36mi | 3/2.0 | 1,075 (+8%) | 4mo | $107,000 | $100 | 63 |
| 202 Elmwood St | 0.39mi | 2/1.0 (-1) | 1,115 (+12%) | 3mo | $45,000 | $40 | 55 |
| 206 Sunstede Rd | 0.73mi | 3/2.0 | 1,036 (+4%) | 5mo | $134,900 | $130 | 52 |
| 434 Carolina Ave | 0.61mi | 3/2.0 | 1,122 (+12%) | 5mo | $158,500 | $141 | 43 |
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
- IRR
- 4.5%
- Equity multiple
- 1.17×
- Total profit
- $5,358
- Equity at exit
- $16,386
- IRR
- 13.8%
- Equity multiple
- 2.09×
- Total profit
- $33,578
- Equity at exit
- $9,502
Cash invested: $30,772 (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 31093
- Rents YoY
- 2.8%
- Active inventory
- 161
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $1,303 high interval (Pro) →
- Mortgage (P&I)
- −$576
- Tax from tax record
- −$38 /mo · $457/yr
- Insurance
- −$46
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$274
- Net cashflow
- $369
Break-even live
Sensitivity live
| Price | -10% $431 | -5% $400 | +0% $369 | +5% $338 | +10% $307 |
|---|---|---|---|---|---|
| Rent | -10% $266 | -5% $317 | +0% $369 | +5% $420 | +10% $472 |
| Rate | -1.0pp $424 | -0.5pp $397 | base $369 | +0.5pp $340 | +1.0pp $311 |
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
- $27,475
- Closing costs
- $3,297
- 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 28 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 202 Ruzelle St Warner Robins, GA | 3.0 | 1.0 | 962 | $1,175 | $1.22 | 44d | 1 | 0.14mi |
| 213 Johns Rd Warner Robins, GA | 2.0 | 1.0 | 888 | $1,175 | $1.32 | 14d | 1 | 0.24mi |
| 650 American Blvd Warner Robins, GA | 3.0 | 1.0 | 925 | $1,200 | $1.30 | 21d | 1 | 0.27mi |
| 106 National Ave Warner Robins, GA | 3.0 | 1.0 | 984 | $1,250 | $1.27 | 44d | 1 | 0.29mi |
| 705 American Blvd Warner Robins, GA | 3.0 | 2.0 | 1100 | $1,275 | $1.16 | 14d | 1 | 0.31mi |
| 119 Keith Dr Warner Robins, GA | 3.0 | 2.0 | 1122 | $1,175 | $1.05 | 44d | 1 | 0.57mi |
| 302 Hawaii Ave Unit C Warner Robins, GA | 2.0 | 1.0 | 981 | $1,200 | $1.22 | 14d | 1 | 0.59mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,199 | $1.25 | 44d | 81 | 0.68mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,139 | $1.18 | 14d | 9 | 0.68mi |
| 202 Wendan Way Warner Robins, GA | 4.0 | 1.0 | 1036 | $1,075 | $1.04 | 14d | 1 | 0.70mi |
| 600 Arizona Ave Warner Robins, GA | 1.0–3.0 | 1.0–1.5 | 912 | $1,100 | $1.21 | 14d | 29 | 0.77mi |
| 114 Dixie Trl Warner Robins, GA | 3.0 | 2.0 | 980 | $1,250 | $1.28 | 21d | 1 | 0.83mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 44d | 1 | 0.84mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 21d | 1 | 0.84mi |
| 310 Northlake Dr Warner Robins, GA | 1.0–2.0 | 1.0–1.5 | 825 | $1,250 | $1.52 | 14d | 23 | 1.06mi |
| 1005 Elberta Rd Warner Robins, GA | 1.0–2.0 | 1.0 | 620 | $1,045 | $1.68 | 44d | 19 | 1.06mi |
| 607 McArthur Blvd Warner Robins, GA | 2.0 | 1.0 | 804 | $1,250 | $1.55 | 44d | 1 | 1.10mi |
| 607 McArthur Blvd Warner Robins, GA | 2.0 | 1.0 | 804 | $1,250 | $1.55 | 21d | 1 | 1.10mi |
| 206 Northlake Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 942 | $1,225 | $1.30 | 14d | 10 | 1.12mi |
| 314 McArthur Blvd Warner Robins, GA | 3.0 | 1.0 | 1100 | $1,400 | $1.27 | 44d | 1 | 1.14mi |
| 115 Arnold Blvd Warner Robins, GA | 3.0 | 2.0 | 1037 | $1,300 | $1.25 | 44d | 1 | 1.16mi |
| 319 Orchard Ln Warner Robins, GA | 3.0 | 1.0 | 950 | $1,400 | $1.47 | 44d | 1 | 1.21mi |
| 613 Greenbriar Rd Warner Robins, GA | 1.0–2.0 | 1.0 | 712 | $925 | $1.30 | 14d | 7 | 1.24mi |
| 318 Bruce St Warner Robins, GA | 3.0 | 1.0 | 960 | $1,150 | $1.20 | 44d | 1 | 1.29mi |
| 402 Curtis St Warner Robins, GA | 2.0 | 1.0 | 750 | $995 | $1.33 | 14d | 1 | 1.40mi |
| 1436 Watson Blvd Warner Robins, GA | 2.0 | 1.5 | 1044 | $1,070 | $1.02 | 44d | 6 | 1.46mi |
| 1436 Watson Blvd Warner Robins, GA | 2.0 | 1.5 | 1044 | $1,042 | $1.00 | 14d | 8 | 1.46mi |
| 646 Gawin Dr Warner Robins, GA | 2.0 | 1.5 | 1050 | $1,025 | $0.98 | 44d | 1 | 1.47mi |
Listing history 41 events
-
2026-06-19days on market $109,900 Active 153 DOM
-
2026-06-18days on market $109,900 Active 152 DOM
-
2026-06-17days on market $109,900 Active 151 DOM
-
2026-06-16days on market $109,900 Active 150 DOM
-
2026-06-15days on market $109,900 Active 149 DOM
-
2026-06-14days on market $109,900 Active 147 DOM
-
2026-06-13days on market $109,900 Active 146 DOM
-
2026-06-10days on market $109,900 Active 144 DOM
-
2026-06-09days on market $109,900 Active 143 DOM
-
2026-06-08days on market $109,900 Active 142 DOM
-
2026-06-07statusdays on market $109,900 Active 141 DOM
-
2026-06-05pricestatusdays on market $109,900 Price Change 138 DOM
-
2026-06-03days on market $116,900 Active 137 DOM
-
2026-06-02days on market $116,900 Active 136 DOM
-
2026-06-01days on market $116,900 Active 135 DOM
-
2026-05-31days on market $116,900 Active 134 DOM
-
2026-05-30days on market $116,900 Active 133 DOM
-
2026-04-24status Price Change 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-04-24price $116,900 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-04-18status Under Contract 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-03-23status Back On Market 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-03-19status Under Contract 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-03-07price $117,900 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-02-09price $118,900 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2026-01-06historical $1,300
-
2026-01-02$120,000 New 419-char remark
Show marketing remark (419 chars)
Charming 3-bedroom, 1-bath home that's been newly renovated and move-in ready! Enjoy fresh updates throughout along with a functional layout that feels comfortable and inviting. The fully fenced yard offers great space for pets, play, or outdoor entertaining. Conveniently located just minutes from Robins Air Force Base. A great opportunity for homeowners or investors-don't miss this one! Seller prefers as is sale
-
2025-12-04price $1,300
-
2025-11-08$1,400
-
2025-10-20soldstatus $77,000 Closed 458-char remark
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-10-20soldstatus $77,000 Sold
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-10-09historical
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-10-09status Under Contract
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-10-09status Pending 458-char remark
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-10-01$84,900 New
-
2025-09-30price $84,900 458-char remark
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-09-30price $84,900
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-09-22$87,500 Active 458-char remark
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-09-22$87,500 New
Show marketing remark (458 chars)
Charming Opportunity! This 3-bedroom, 1-bath home is perfect for investors or anyone looking for an affordable place to call their own. With rent potential of $1,200–$1,300 per month, it’s a great portfolio builder. For buyers seeking a personal home, just a little TLC will transform this property into a cozy residence. Conveniently located near Robins Air Force Base and Emory Hospital, it offers both long-term value and everyday convenience.
-
2025-05-30soldstatus $52,000
-
2025-05-14$52,000
-
1999-10-22soldstatus $39,500
ⓘ 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
- $457 · $38/mo
- Projected year-2 tax
- $1,011 · $84/mo
- Expected delta
- +$554/yr (+$46/mo · 121.0%)
ⓘ 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 2/10 Low
- Heat 7/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 76% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $15,633
- − Mortgage interest
- −$6,156
- − Property taxes
- −$457
- − Insurance
- −$550
- − Repairs & maintenance
- −$1,251
- − Management
- −$1,251
- − Depreciation
- −$3,197
- Taxable income
- $2,771
- Est. tax owed @ 24.0%
- −$665
- After-tax cash flow
- $3,762/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
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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+195.9% since first listed24 events — show timeline
- 2026-04-24 Relisted — GAMLS
- 2026-04-24 Price Changed $116,900 GAMLS
- 2026-04-18 Pending — GAMLS
- 2026-03-23 Relisted — GAMLS
- 2026-03-19 Pending — GAMLS
- 2026-03-07 Price Changed $117,900 GAMLS
- 2026-02-09 Price Changed $118,900 GAMLS
- 2026-01-06 Rental Removed $1,300 CGMLS
- 2026-01-02 Listed $120,000 GAMLS
- 2025-12-04 Price Changed $1,300 CGMLS
- 2025-11-08 Listed for Rent $1,400 CGMLS
- 2025-10-20 Sold (MLS) $77,000 GAMLS
- 2025-10-20 Sold (MLS) $77,000 CGMLS
- 2025-10-09 Listing Removed — GAMLS
- 2025-10-09 Pending — GAMLS
- 2025-10-09 Pending — CGMLS
- 2025-10-01 Listed $84,900 GAMLS
- 2025-09-30 Price Changed $84,900 CGMLS
- 2025-09-30 Price Changed $84,900 GAMLS
- 2025-09-22 Listed $87,500 CGMLS
- 2025-09-22 Listed $87,500 GAMLS
- 2025-05-30 Sold (MLS) $52,000 CGMLS
- 2025-05-14 Listed $52,000 CGMLS
- 1999-10-22 Sold (Public Records) $39,500 Public Records
Property tax history
+3.8%/yrLatest (2025): $457 · +6.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…