212 Dunmurry 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 3/10 · Minor
- 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
- 73.0%
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 B- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +26.0/30.0
- ARV discount +12.4/15.0
- DSCR +8.8/10.0
- 1% rule +6.1/10.0
- 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
$126,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
3 Bedrooms. .. 2 full baths, metal roof. Tenant in place at $1050/month. Tenant requires a 60-day notice to move out. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
Key facts
- 7,840 sq ft lot
- Garage
- Built 1988
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $126k.
Deal economics
- At list price, monthly cash flow is $315 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $126k).
- Recommended offer: $111k (12.0% below list) — sets the bar for market timing.
- Cap rate 9.3% 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; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 36% 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 $871 of loan paydown is wiped out by about $4k 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 171 days — a 12% lower offer ($111k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 4y ago; this cycle's ask has dropped $24k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $92k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 73% 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 171 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- 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
- 1.11% ✓
- Cap rate
- 9.29%
- Cash-on-cash
- 10.70%
- DSCR
- 1.48
- GRM
- 7.5
CMA / ARV
- ARV (median comp)
- $141,470
- List price
- $126,000
- Delta
- -10.94%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 437 Dunmurry Pl | 0.09mi | 3/2.0 | 1,248 (-2%) | 3mo | $160,000 | $128 | 91 |
| 404 Dunmurry Pl | 0.19mi | 3/2.0 | 1,293 (+2%) | 1mo | $161,650 | $125 | 87 |
| 219 Oregon Trl | 0.32mi | 3/1.5 | 1,223 (-4%) | 6mo | $118,500 | $97 | 73 |
| 239 Ward St | 0.32mi | 3/1.0 | 1,176 (-7%) | 3mo | $95,000 | $81 | 67 |
| 213 Oklahoma Ave | 0.44mi | 3/1.5 | 1,196 (-6%) | 3mo | $137,700 | $115 | 66 |
| 434 Carolina Ave | 0.27mi | 3/2.0 | 1,122 (-11%) | 5mo | $158,500 | $141 | 64 |
| 505 American Blvd | 0.43mi | 3/2.0 | 1,122 (-11%) | 1mo | $170,000 | $152 | 60 |
| 422 Carolina Ave | 0.38mi | 3/1.5 | 1,416 (+12%) | 2mo | $172,500 | $122 | 59 |
| 111 Briarwood Dr | 0.56mi | 3/2.0 | 1,400 (+10%) | 3mo | $178,250 | $127 | 54 |
| 113 Briarwood Dr | 0.57mi | 3/2.0 | 1,126 (-11%) | 4mo | $95,000 | $84 | 52 |
| 105 Flanders Dr | 0.60mi | 3/1.0 | 1,096 (-14%) | 1mo | $122,500 | $112 | 44 |
| 104 Dudley St | 0.65mi | 3/1.5 | 1,096 (-14%) | 2mo | $155,000 | $141 | 44 |
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
- -0.5%
- Equity multiple
- 0.98×
- Total profit
- $-714
- Equity at exit
- $18,787
- IRR
- 8.9%
- Equity multiple
- 1.67×
- Total profit
- $23,802
- Equity at exit
- $10,894
Cash invested: $35,280 (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
- 7.5×
Monthly cashflow live
- Estimated rent
- $1,393 high interval (Pro) →
- Mortgage (P&I)
- −$661
- Tax from tax record
- −$73 /mo · $874/yr
- Insurance
- −$52
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$293
- Net cashflow
- $315
Break-even live
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
- $31,500
- Closing costs
- $3,780
- 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 35 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 302 Hawaii Ave Unit C Warner Robins, GA | 2.0 | 1.0 | 981 | $1,200 | $1.22 | 13d | 1 | 0.13mi |
| 302 Hawaii Ave Unit D Warner Robins, GA | 3.0 | 2.0 | 1190 | $1,500 | $1.26 | 13d | 1 | 0.13mi |
| 404 Dunmurry Pl Warner Robins, GA | 3.0 | 2.0 | 1293 | $1,575 | $1.22 | 13d | 1 | 0.16mi |
| 705 American Blvd Warner Robins, GA | 3.0 | 2.0 | 1100 | $1,275 | $1.16 | 13d | 1 | 0.21mi |
| 650 American Blvd Warner Robins, GA | 3.0 | 1.0 | 925 | $1,200 | $1.30 | 21d | 1 | 0.21mi |
| 213 Johns Rd Warner Robins, GA | 2.0 | 1.0 | 888 | $1,175 | $1.32 | 13d | 1 | 0.24mi |
| 316 Oklahoma Ave Warner Robins, GA | 3.0 | 1.5 | 1196 | $1,200 | $1.00 | 21d | 1 | 0.26mi |
| 316 Oklahoma Ave Warner Robins, GA | 3.0 | 1.5 | 1196 | $1,200 | $1.00 | 43d | 1 | 0.26mi |
| 716 American Blvd Warner Robins, GA | 3.0 | 1.5 | 1235 | $1,400 | $1.13 | 21d | 1 | 0.29mi |
| 600 Arizona Ave Warner Robins, GA | 1.0–3.0 | 1.0–1.5 | 912 | $1,100 | $1.21 | 13d | 29 | 0.38mi |
| 114 Dixie Trl Warner Robins, GA | 3.0 | 2.0 | 980 | $1,250 | $1.28 | 21d | 1 | 0.41mi |
| 122 Briarwood Dr Warner Robins, GA | 4.0 | 2.0 | 1218 | $1,195 | $0.98 | 21d | 1 | 0.54mi |
| 124 Briarwood Dr Warner Robins, GA | 3.0 | 2.0 | 1134 | $1,500 | $1.32 | 43d | 1 | 0.54mi |
| 202 Ruzelle St Warner Robins, GA | 3.0 | 1.0 | 962 | $1,175 | $1.22 | 43d | 1 | 0.61mi |
| 106 National Ave Warner Robins, GA | 3.0 | 1.0 | 984 | $1,250 | $1.27 | 43d | 1 | 0.65mi |
| 310 Northlake Dr Warner Robins, GA | 1.0–2.0 | 1.0–1.5 | 825 | $1,250 | $1.52 | 13d | 23 | 0.70mi |
| 202 Wendan Way Warner Robins, GA | 4.0 | 1.0 | 1036 | $1,075 | $1.04 | 13d | 1 | 0.70mi |
| 119 Keith Dr Warner Robins, GA | 3.0 | 2.0 | 1122 | $1,175 | $1.05 | 43d | 1 | 0.70mi |
| 206 Northlake Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 942 | $1,225 | $1.30 | 13d | 10 | 0.72mi |
| 142 Hughes Dr Warner Robins, GA | 3.0 | 2.0 | 1503 | $1,745 | $1.16 | 13d | 1 | 0.78mi |
| 136 Oscar Ct Warner Robins, GA | 3.0 | 2.0 | 1395 | $1,400 | $1.00 | 43d | 1 | 0.78mi |
| 126 Hughes Dr Warner Robins, GA | 3.0 | 2.0 | 1508 | $1,845 | $1.22 | 43d | 1 | 0.79mi |
| 319 Orchard Ln Warner Robins, GA | 3.0 | 1.0 | 950 | $1,400 | $1.47 | 43d | 1 | 0.82mi |
| 318 Bruce St Warner Robins, GA | 3.0 | 1.0 | 960 | $1,150 | $1.20 | 43d | 1 | 0.87mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,199 | $1.25 | 43d | 81 | 1.01mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,139 | $1.18 | 13d | 9 | 1.01mi |
| 646 Gawin Dr Warner Robins, GA | 2.0 | 1.5 | 1050 | $1,025 | $0.98 | 43d | 1 | 1.03mi |
| 111 Marilyn Dr Warner Robins, GA | 3.0 | 1.0 | 912 | $1,250 | $1.37 | 43d | 1 | 1.12mi |
| 111 Marilyn Dr Warner Robins, GA | 3.0 | 1.0 | 912 | $1,175 | $1.29 | 21d | 1 | 1.12mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 21d | 1 | 1.17mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 43d | 1 | 1.17mi |
| 314 McArthur Blvd Warner Robins, GA | 3.0 | 1.0 | 1100 | $1,400 | $1.27 | 43d | 1 | 1.25mi |
| 115 Arnold Blvd Warner Robins, GA | 3.0 | 2.0 | 1037 | $1,300 | $1.25 | 43d | 1 | 1.25mi |
| 1436 Watson Blvd Warner Robins, GA | 2.0 | 1.5 | 1044 | $1,042 | $1.00 | 13d | 8 | 1.35mi |
| 1436 Watson Blvd Warner Robins, GA | 2.0 | 1.5 | 1044 | $1,070 | $1.02 | 43d | 6 | 1.35mi |
Listing history 42 events
-
2026-06-19days on market $126,000 Active 171 DOM
-
2026-06-18days on market $126,000 Active 170 DOM
-
2026-06-17days on market $126,000 Active 169 DOM
-
2026-06-16days on market $126,000 Active 168 DOM
-
2026-06-15days on market $126,000 Active 167 DOM
-
2026-06-14days on market $126,000 Active 165 DOM
-
2026-06-13days on market $126,000 Active 164 DOM
-
2026-06-10days on market $126,000 Active 162 DOM
-
2026-06-09days on market $126,000 Active 161 DOM
-
2026-06-08days on market $126,000 Active 160 DOM
-
2026-06-07days on market $126,000 Active 159 DOM
-
2026-06-05days on market $126,000 Active 156 DOM
-
2026-06-03days on market $126,000 Active 155 DOM
-
2026-06-02days on market $126,000 Active 154 DOM
-
2026-06-01days on market $126,000 Active 153 DOM
-
2026-05-31days on market $126,000 Active 152 DOM
-
2026-05-30days on market $126,000 Active 151 DOM
-
2026-04-22price $126,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-04-22price $126,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-04-03status Back On Market 331-char remark
Show marketing remark (250 chars)
3 Bedrooms. .. 2 full baths, metal roof. Tenant in place at $1050/month. Tenant requires a 60-day notice to move out. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-04-03status Active 250-char remark
Show marketing remark (250 chars)
3 Bedrooms. .. 2 full baths, metal roof. Tenant in place at $1050/month. Tenant requires a 60-day notice to move out. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-04-03price $130,000 250-char remark
Show marketing remark (250 chars)
3 Bedrooms. .. 2 full baths, metal roof. Tenant in place at $1050/month. Tenant requires a 60-day notice to move out. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-19status Pending 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-19status Under Contract 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-06price $137,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-06price $137,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-01price $140,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-03-01price $140,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-02-25price $143,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-02-25price $143,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-02-18price $145,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-02-18price $145,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-01-09price $147,000 250-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2026-01-09price $147,000 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2025-12-10$150,000 Active 250-char remark
Show marketing remark (250 chars)
3 Bedrooms. .. 2 full baths, metal roof. Tenant in place at $1050/month. Tenant requires a 60-day notice to move out. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2025-12-03$150,000 New 331-char remark
Show marketing remark (331 chars)
3 Bedrooms...2 full baths, metal roof. Tenant in place at $1050/month. Tenant can receive 30-day notice. Owner also has the following available: 100 Chuck Circle, 105 Angela Ave, 110 Briardale. UPDATE: new paint, new flooring throughout and new hallway bathroom renovation. Current tenants are month-to-month at $1050/monthly.
-
2022-06-21soldstatus $92,500
-
2022-06-13soldstatus $92,500
-
2022-05-25$94,900
-
2012-09-24soldstatus $55,000
-
2012-09-19soldstatus $55,000
-
1990-05-11soldstatus $49,500
ⓘ 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
- $874 · $73/mo
- Projected year-2 tax
- $1,159 · $97/mo
- Expected delta
- +$285/yr (+$24/mo · 32.6%)
ⓘ 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 ≥108°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 73% 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
- $16,721
- − Mortgage interest
- −$7,058
- − Property taxes
- −$874
- − Insurance
- −$630
- − Repairs & maintenance
- −$1,338
- − Management
- −$1,338
- − Depreciation
- −$3,665
- Taxable income
- $1,818
- Est. tax owed @ 24.0%
- −$436
- After-tax cash flow
- $3,340/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
+154.5% since first listed25 events — show timeline
- 2026-04-22 Price Changed $126,000 CGMLS
- 2026-04-22 Price Changed $126,000 GAMLS
- 2026-04-03 Relisted — GAMLS
- 2026-04-03 Relisted — CGMLS
- 2026-04-03 Price Changed $130,000 CGMLS
- 2026-03-19 Pending — CGMLS
- 2026-03-19 Pending — GAMLS
- 2026-03-06 Price Changed $137,000 CGMLS
- 2026-03-06 Price Changed $137,000 GAMLS
- 2026-03-01 Price Changed $140,000 CGMLS
- 2026-03-01 Price Changed $140,000 GAMLS
- 2026-02-25 Price Changed $143,000 CGMLS
- 2026-02-25 Price Changed $143,000 GAMLS
- 2026-02-18 Price Changed $145,000 CGMLS
- 2026-02-18 Price Changed $145,000 GAMLS
- 2026-01-09 Price Changed $147,000 CGMLS
- 2026-01-09 Price Changed $147,000 GAMLS
- 2025-12-10 Listed $150,000 CGMLS
- 2025-12-03 Listed $150,000 GAMLS
- 2022-06-21 Sold (Public Records) $92,500 Public Records
- 2022-06-13 Sold (MLS) $92,500 CGMLS
- 2022-05-25 Listed $94,900 CGMLS
- 2012-09-24 Sold (Public Records) $55,000 Public Records
- 2012-09-19 Sold (MLS) $55,000 GAMLS
- 1990-05-11 Sold (Public Records) $49,500 Public Records
Property tax history
+6.0%/yrLatest (2024): $874 · +19.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…