CashFlowRE
Sign in Sign up
110 Stonefield Ct
C- Composite 52.01
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 +19.3/30.0
  • ARV discount +9.4/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.4/10.0
  • Schools +3.9/10.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

110 Stonefield Ct · Warner Robins, GA 31093
3 bd · 2.0 ba · 1,964 sqft · SingleFamily public records · 99 Days on market
Built 1976 0.32 ac lot $87/sqft · 33% below area Est $177k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

Key facts

  • Spacious backyard
  • Separate dining room
  • 0.32 acre lot

Tags

KITCHEN AMPLE COUNTER SPACESEPARATE DINING ROOMSPACIOUS BACKYARD

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/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $187 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (5.8% below list).
  • Recommended offer: $155k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 42% 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 $5k 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

  • It's been on market 99 days — a 9% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 8y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $103k; list at $170k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 72% 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 $154,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.94%
Cap rate
7.62%
Cash-on-cash
4.72%
DSCR
1.21
GRM
8.8

CMA / ARV

ARV (median comp)
$177,210
List price
$169,900
Delta
-4.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Fieldstone Rd 0.17mi 3/2.0 1,935 (-2%) 13mo $209,000 $108 79
106 Tor Dr. Dr 0.52mi 3/2.0 1,920 (-2%) 6mo $216,000 $113 67
205 Scarborough Rd 0.33mi 3/2.0 1,761 (-10%) 2mo $225,000 $128 66
221 Scarborough Rd 0.22mi 4/2.0 (+1) 1,804 (-8%) 9mo $210,000 $116 63
302 Woodhaven Rd 0.66mi 3/2.0 1,940 (-1%) 8mo $225,000 $116 61
215 Dogwood Glen Drive Dr 0.59mi 3/2.0 1,948 (-1%) 13mo $230,000 $118 60
110 Monteigo Ct 0.58mi 3/2.0 1,754 (-11%) 4mo $215,000 $123 51
102 Monteigo Ct 0.57mi 3/2.0 1,742 (-11%) 5mo $145,000 $83 51
123 Meriwood Dr 0.65mi 4/2.0 (+1) 1,791 (-9%) 5mo $219,000 $122 46
502 Avalon Dr 0.74mi 4/2.0 (+1) 2,014 (+2%) 12mo $201,500 $100 46
112 Forest Lake Dr 0.61mi 3/2.0 1,704 (-13%) 8mo $210,000 $123 42
104 Persimmon Glen Ct 0.62mi 4/3.0 (+1) 2,159 (+10%) 14mo $254,000 $118 34

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
-9.2%
Equity multiple
0.66×
Total profit
$-15,997
Equity at exit
$25,333
10-year hold
IRR
-0.1%
Equity multiple
1.00×
Total profit
$-166
Equity at exit
$14,690

Cash invested: $47,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Georgia
90 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
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
8.8×

Monthly cashflow live

Estimated rent
$1,601 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$116 /mo · $1,387/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$187

Break-even live

Break-even rent $1,364
Max offer price $169,900
Occupancy floor 83%

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
$42,475
Closing costs
$5,097
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
108 Stonefield Ct Warner Robins, GA 3.0 2.0 1483 $1,475 $0.99 43d 1 0.01mi
700 Fieldstone Rd Warner Robins, GA 3.0 2.0 1339 $1,625 $1.21 43d 1 0.23mi
104 Woodcarver Trl Warner Robins, GA 3.0 2.0 1300 $1,600 $1.23 13d 1 0.36mi
106 Scarborough Rd Centerville, GA 3.0 2.0 1471 $1,400 $0.95 21d 1 0.40mi
208 Wray St Warner Robins, GA 3.0 2.0 1509 $1,700 $1.13 13d 1 1.26mi
103 Echeconnee Ridge Rd Warner Robins, GA 3.0 2.0 1604 $1,645 $1.03 13d 1 1.31mi
210 Surrey Dr Warner Robins, GA 3.0 2.0 1620 $1,600 $0.99 21d 1 1.39mi
103 Abney Ct Centerville, GA 3.0 2.0 1500 $1,800 $1.20 21d 1 1.46mi
126 Hughes Dr Warner Robins, GA 3.0 2.0 1508 $1,845 $1.22 43d 1 1.47mi
111 Hawthorne Rd Warner Robins, GA 3.0 2.0 1551 $1,500 $0.97 43d 1 1.49mi
142 Hughes Dr Warner Robins, GA 3.0 2.0 1503 $1,745 $1.16 13d 1 1.49mi
501 Pinecrest Dr Warner Robins, GA 4.0 2.0 1818 $2,100 $1.16 43d 1 1.50mi

Listing history 35 events

  1. 2026-06-19
    days on market $169,900 Active 99 DOM
  2. 2026-06-18
    days on market $169,900 Active 98 DOM
  3. 2026-06-17
    days on market $169,900 Active 97 DOM
  4. 2026-06-16
    days on market $169,900 Active 96 DOM
  5. 2026-06-15
    days on market $169,900 Active 95 DOM
  6. 2026-06-14
    days on market $169,900 Active 93 DOM
  7. 2026-06-13
    statusdays on market $169,900 Active 92 DOM
  8. 2026-06-10
    days on market $169,900 Back On Market 90 DOM
  9. 2026-06-09
    days on market $169,900 Back On Market 89 DOM
  10. 2026-06-09
    status $169,900 Back On Market 88 DOM
  11. 2026-05-18
    status Under Contract 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  12. 2026-05-18
    historical Active Under Contract 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  13. 2026-05-18
    status Pending
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  14. 2026-05-06
    price $169,900 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  15. 2026-05-06
    price $169,900
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  16. 2026-05-06
    price $169,900 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  17. 2026-03-25
    status Back On Market 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  18. 2026-03-25
    status Active 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  19. 2026-03-25
    status Active
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  20. 2026-03-19
    historical Active Under Contract 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  21. 2026-03-19
    status Under Contract 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  22. 2026-03-19
    status Pending
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  23. 2026-02-25
    price $179,900
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  24. 2026-02-25
    price $179,900 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  25. 2026-02-25
    price $179,900 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  26. 2026-02-13
    listed $189,900 New 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  27. 2026-02-13
    listed $189,900 Active 694-char remark
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  28. 2026-02-13
    listed $189,900 Active
    Show marketing remark (694 chars)

    This inviting 3-bedroom, 2-bath home offers a comfortable layout designed for everyday living. The kitchen features ample counter space and cabinetry, providing plenty of room for meal prep, storage, and functionality. A separate dining room creates a dedicated space for gatherings, family meals, or entertaining guests. Step outside to enjoy a spacious backyard, offering endless possibilities for outdoor living, gardening, play, or relaxing in your own private setting. With its practical layout and well-defined living spaces, this home is a great opportunity for buyers seeking comfort, functionality, and room to grow. Schedule your showing today and come see all this home has to offer!

  29. 2018-07-26
    soldstatus $102,900
  30. 2018-07-26
    soldstatus $102,900
  31. 2018-07-26
    soldstatus $102,900
  32. 2018-04-18
    listed $102,900
  33. 2018-04-18
    listed $102,900
  34. 2018-04-18
    listed $102,900
  35. 1990-11-02
    soldstatus $48,497

ⓘ 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
$1,387 · $116/mo
Projected year-2 tax
$1,563 · $130/mo
Expected delta
+$176/yr (+$15/mo · 12.7%)

ⓘ 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 7/10 Severe 7 d/yr ≥107°F today · 18 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
$19,208
− Mortgage interest
−$9,517
− Property taxes
−$1,387
− Insurance
−$850
− Repairs & maintenance
−$1,537
− Management
−$1,537
− Depreciation
−$4,943
Taxable loss
−$561
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$135
After-tax cash flow
$2,381/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

+250.3% since first listed
25 events — show timeline
  • 2026-05-18 Pending GAMLS
  • 2026-05-18 Contingent MGMLS
  • 2026-05-18 Pending CGMLS
  • 2026-05-06 Price Changed $169,900 MGMLS
  • 2026-05-06 Price Changed $169,900 CGMLS
  • 2026-05-06 Price Changed $169,900 GAMLS
  • 2026-03-25 Relisted GAMLS
  • 2026-03-25 Relisted MGMLS
  • 2026-03-25 Relisted CGMLS
  • 2026-03-19 Contingent MGMLS
  • 2026-03-19 Pending GAMLS
  • 2026-03-19 Pending CGMLS
  • 2026-02-25 Price Changed $179,900 CGMLS
  • 2026-02-25 Price Changed $179,900 MGMLS
  • 2026-02-25 Price Changed $179,900 GAMLS
  • 2026-02-13 Listed $189,900 CGMLS
  • 2026-02-13 Listed $189,900 MGMLS
  • 2026-02-13 Listed $189,900 GAMLS
  • 2018-07-26 Sold (MLS) $102,900 MGMLS
  • 2018-07-26 Sold (MLS) $102,900 CGMLS
  • 2018-07-26 Sold (MLS) $102,900 GAMLS
  • 2018-04-18 Listed $102,900 MGMLS
  • 2018-04-18 Listed $102,900 CGMLS
  • 2018-04-18 Listed $102,900 GAMLS
  • 1990-11-02 Sold (Public Records) $48,497 Public Records

Property tax history

+7.0%/yr

Latest (2025): $1,387 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…