CashFlowRE
Sign in Sign up
4742 Bloomfield Rd
C- Composite 51.78
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 +26.7/30.0
  • DSCR +9.2/10.0
  • 1% rule +5.9/10.0
  • Rent growth +3.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$90,000

4742 Bloomfield Rd · Macon-Bibb County, GA 31206
2 bd · 1.0 ba · 784 sqft · SingleFamily public records · 266 Days on market
Built 1948 3.60 ac lot $115/sqft · 18% above area Est $76k · 18% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home - use part of the land now and develop the rest later.

Key facts

  • Room to split
  • Generous lot
  • Build a second home

Tags

GENEROUS LOTROOM TO SPLITBUILD A SECOND HOME

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($985 rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 5.4% in Macon-Bibb County — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Bibb County (urban): math 11% / reading 18% proficiency, ranked #161 of 174 in GA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 75% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.0%/yr); 207 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 154 units permitted in Bibb County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($30k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Bibb County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 5.0% rent growth), your $25k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 266 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $40k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $90k implies a 309% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $79,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 266 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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. 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.
  6. 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.
  7. 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
1.09%
Cap rate
9.54%
Cash-on-cash
11.60%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (median comp)
$76,325
List price
$90,000
Delta
17.92%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4167 Pershing Ave 0.42mi 3/1.0 (+1) 762 (-3%) 7mo $92,000 $121 64
4229 Lafayette Dr 0.61mi 3/1.0 (+1) 828 (+6%) 12mo $70,000 $85 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.03% rent growth · sell at horizon

5-year hold
IRR
3.0%
Equity multiple
1.12×
Total profit
$2,947
Equity at exit
$13,419
10-year hold
IRR
14.2%
Equity multiple
2.24×
Total profit
$31,170
Equity at exit
$7,782

Cash invested: $25,200 (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 31206

Rents YoY
5.0%
Active inventory
207
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$985 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$25 /mo · $302/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$244

Break-even live

Break-even rent $677
Max offer price $90,000
Occupancy floor 70%

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
$22,500
Closing costs
$2,700
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4995 Bloomfield Rd Macon, GA 2.0 1.5 900 $997 $1.11 21d 1 0.32mi
4406 Chambers Rd Unit B-06 Macon, GA 2.0 1.0 925 $899 $0.97 44d 1 0.72mi
4406 Chambers Rd Apt E16 Macon, GA 2.0 1.0 925 $899 $0.97 21d 1 0.72mi
4069 Blair Ct Macon, GA 3.0 1.0 864 $850 $0.98 44d 1 0.82mi
5161 Nisbet Dr Macon, GA 2.0 1.5 1040 $975 $0.94 44d 1 0.83mi
1655 N Atwood Dr Unit 5 Macon, GA 1.0 1.0 750 $850 $1.13 21d 1 1.12mi
3645 Mercer University Dr Macon, GA 1.0–2.0 1.0 874 $850 $0.97 44d 4 1.21mi
5487 Bloomfield Rd Macon, GA 3.0 2.0 1050 $1,200 $1.14 21d 1 1.26mi
1835 Bethlea Ave Macon, GA 2.0 1.0 800 $900 $1.12 44d 1 1.35mi

Listing history 26 events

  1. 2026-06-19
    days on market $90,000 Active 266 DOM
  2. 2026-06-18
    days on market $90,000 Active 265 DOM
  3. 2026-06-17
    days on market $90,000 Active 264 DOM
  4. 2026-06-16
    days on market $90,000 Active 263 DOM
  5. 2026-06-15
    days on market $90,000 Active 262 DOM
  6. 2026-06-14
    days on market $90,000 Active 260 DOM
  7. 2026-06-13
    days on market $90,000 Active 259 DOM
  8. 2026-06-10
    days on market $90,000 Active 257 DOM
  9. 2026-06-09
    days on market $90,000 Active 256 DOM
  10. 2026-06-09
    days on market $90,000 Active 255 DOM
  11. 2026-06-07
    days on market $90,000 Active 254 DOM
  12. 2026-06-03
    days on market $90,000 Active 250 DOM
  13. 2026-06-02
    days on market $90,000 Active 249 DOM
  14. 2026-06-01
    days on market $90,000 Active 248 DOM
  15. 2026-05-31
    days on market $90,000 Active 247 DOM
  16. 2026-05-30
    days on market $90,000 Active 246 DOM
  17. 2026-01-21
    price $90,000 319-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  18. 2026-01-21
    price $90,000 325-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  19. 2025-11-14
    price $99,000 319-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  20. 2025-11-14
    price $99,000 325-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  21. 2025-10-22
    price $124,500 319-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  22. 2025-10-22
    price $124,500 325-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  23. 2025-09-26
    listed $129,500 New 319-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  24. 2025-09-26
    listed $129,500 Active 325-char remark
    Show marketing remark (325 chars)

    Great potential awaits at 4742 Bloomfield Road. This property is sold as is with no disclosures, making it ideal for investors or buyers ready to renovate. Situated on a generous 3.6-acre lot (156,816 sq ft), the parcel offers room to split and build a second home — use part of the land now and develop the rest later.

  25. 2021-11-22
    soldstatus $22,000
  26. 2021-11-05
    listed $25,000

ⓘ 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
$302 · $25/mo
Projected year-2 tax
$828 · $69/mo
Expected delta
+$526/yr (+$44/mo · 173.7%)

ⓘ 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 6/10 Major 7 d/yr ≥109°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,822
− Mortgage interest
−$5,041
− Property taxes
−$302
− Insurance
−$450
− Repairs & maintenance
−$946
− Management
−$946
− Depreciation
−$2,618
Taxable income
$1,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$364
After-tax cash flow
$2,559/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Bibb County
NCES district ID
1300420
Math proficiency
11% ▼ -14.00%
Reading proficiency
18% ▼ -11.00%
Median HH income
$37,426
Composite
12.13/100
National rank
#9654
State rank
#161 of 174 in GA

Livability — Macon-Bibb County

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

Census & demographics

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

Population outlook (Bibb County) Hauer SSP2

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

Race, ethnicity, and origin ACS 2023

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

Political lean MEDSL · Bibb

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

Not yet ingested

Civics

Market trends

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

Industry mix (Fortune 500 HQ in GA)

Industry F500 HQs Revenue

Price history

+260.0% since first listed
10 events — show timeline
  • 2026-01-21 Price Changed $90,000 GAMLS
  • 2026-01-21 Price Changed $90,000 FMLS
  • 2025-11-14 Price Changed $99,000 GAMLS
  • 2025-11-14 Price Changed $99,000 FMLS
  • 2025-10-22 Price Changed $124,500 GAMLS
  • 2025-10-22 Price Changed $124,500 FMLS
  • 2025-09-26 Listed $129,500 FMLS
  • 2025-09-26 Listed $129,500 GAMLS
  • 2021-11-22 Sold (MLS) $22,000 MGMLS
  • 2021-11-05 Listed $25,000 MGMLS

Property tax history

+2.3%/yr

Latest (2025): $302 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…