532 Nelson St · Macon-Bibb County, 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 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 66.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 5 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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Rent growth +3.8/5.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.2/10.0
- Appreciation +0.0/10.0
$45,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
Key facts
- Updated electrical
- Recent updates
- New doors
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $45k.
Deal economics
- At list price, monthly cash flow is $628 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $45k).
- Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
- Cap rate 23.0% vs local median 5.5% 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 B — 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.
- Zoned schools: Ingram/Pye Elementary School (math 2% / reading 2%, grade F, #1,204 of 1,228 statewide, top 100%, 453 students, 100% FRL); Ballard Hudson Middle School (math 4% / reading 9%, grade F, #457 of 470 statewide, top 98%, 744 students, 100% FRL); Central High School (math 8% / reading 2%, grade F, #394 of 424 statewide, top 97%, 844 students, 100% FRL) — zoned schools average 100% FRL vs 75% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+5.0%/yr); 209 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 59% 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).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~2 years — after that, you're playing with house money.
Negotiation context
- It's been on market 458 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 4y ago; this cycle's ask has dropped $35k (44%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $23k; list at $45k implies a 96% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 66% chance of damaging wind over 30y; extreme-heat days projected 7→16/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 458 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1950 — 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.
- 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
- 2.52% ✓
- Cap rate
- 23.03%
- Cash-on-cash
- 59.77%
- DSCR
- 3.66
- GRM
- 3.3
CMA / ARV
- ARV (median comp)
- $25,111
- List price
- $45,000
- Delta
- 79.20%
- 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 |
|---|---|---|---|---|---|---|---|
| 575 Cleveland St | 0.12mi | 3/1.0 | 988 (-5%) | 1mo | $62,000 | $63 | 85 |
| 470 Holloway St | 0.21mi | 3/1.0 | 980 (-6%) | 11mo | $13,500 | $14 | 71 |
| 3229 Harrel St | 0.46mi | 3/2.5 | 1,064 (+2%) | 8mo | $6,200 | $6 | 63 |
| 3423 Flamingo Dr | 0.65mi | 3/1.0 | 1,048 (+0%) | 14mo | $68,361 | $65 | 58 |
| 2152 Houston Ave | 0.50mi | 3/2.0 | 1,064 (+2%) | 17mo | $39,900 | $38 | 56 |
| 536 Heard Ave | 0.54mi | 3/1.0 | 1,136 (+9%) | 14mo | $60,216 | $53 | 49 |
| 594 Grenada Ter | 0.71mi | 2/1.0 (-1) | 1,016 (-3%) | 12mo | $65,000 | $64 | 47 |
| 759 Harrold St | 0.74mi | 2/1.0 (-1) | 1,054 (+1%) | 17mo | $40,000 | $38 | 45 |
| 560 Giles St | 0.72mi | 2/1.0 (-1) | 968 (-7%) | 6mo | $38,000 | $39 | 44 |
| 837 Newberg Ave | 0.70mi | 3/1.0 | 966 (-8%) | 13mo | $37,000 | $38 | 44 |
| 3441 Antioch Hts | 0.64mi | 3/2.0 | 897 (-14%) | 2mo | $75,000 | $84 | 41 |
| 525 Ormond Ter | 0.75mi | 3/2.0 | 1,179 (+13%) | 9mo | $95,000 | $81 | 32 |
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
- IRR
- 60.7%
- Equity multiple
- 3.78×
- Total profit
- $35,038
- Equity at exit
- $6,710
- IRR
- 66.0%
- Equity multiple
- 8.31×
- Total profit
- $92,071
- Equity at exit
- $3,891
Cash invested: $12,600 (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 31206
- Rents YoY
- 5.0%
- Active inventory
- 209
- Price-to-rent
- 3.3×
Monthly cashflow live
- Estimated rent
- $1,136 high interval (Pro) →
- Mortgage (P&I)
- −$236
- Tax from tax record
- −$15 /mo · $180/yr
- Insurance
- −$19
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$239
- Net cashflow
- $628
Break-even live
Sensitivity live
| Price | -10% $653 | -5% $640 | +0% $628 | +5% $615 | +10% $602 |
|---|---|---|---|---|---|
| Rent | -10% $538 | -5% $583 | +0% $628 | +5% $672 | +10% $717 |
| Rate | -1.0pp $650 | -0.5pp $639 | base $628 | +0.5pp $616 | +1.0pp $604 |
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
- $11,250
- Closing costs
- $1,350
- 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 32 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 520 Nelson St Macon, GA | 3.0 | 1.0 | 1208 | $1,225 | $1.01 | 15d | 1 | 0.03mi |
| 558 Cleveland St Macon, GA | 2.0 | 1.0 | 924 | $925 | $1.00 | 45d | 1 | 0.12mi |
| 495 Pittman St Macon, GA | 3.0 | 2.0 | 1324 | $995 | $0.75 | 45d | 1 | 0.18mi |
| 645 Rutherford Ave Macon, GA | 4.0 | 2.0 | 1481 | $1,395 | $0.94 | 45d | 1 | 0.23mi |
| 672 Bowden St Macon, GA | 2.0 | 1.0 | 1076 | $900 | $0.84 | 22d | 1 | 0.59mi |
| 3423 Flamingo Dr Macon, GA | 3.0 | 1.0 | 1048 | $895 | $0.85 | 45d | 1 | 0.63mi |
| 806 Armory Dr Unit B Macon, GA | 3.0 | 1.0 | 1100 | $975 | $0.89 | 45d | 1 | 0.67mi |
| 837 Newberg Ave Macon, GA | 3.0 | 1.0 | 966 | $750 | $0.78 | 45d | 1 | 0.69mi |
| 663 Williams St Macon, GA | 3.0 | 1.0 | 911 | $980 | $1.08 | 45d | 1 | 0.74mi |
| 771 Harold St Macon, GA | 2.0 | 1.0 | 950 | $1,250 | $1.32 | 15d | 1 | 0.76mi |
| 3709 Flamingo Dr Macon, GA | 3.0 | 1.0 | 1360 | $1,300 | $0.96 | 45d | 1 | 0.87mi |
| 1635 2nd St Macon, GA | 3.0 | 2.0 | 1159 | $1,500 | $1.29 | 45d | 1 | 0.88mi |
| 1089 Brisbane St Macon, GA | 3.0 | 1.0 | 816 | $1,075 | $1.32 | 15d | 1 | 0.89mi |
| 534 Lynmore Ave Macon, GA | 2.0 | 1.0 | 864 | $925 | $1.07 | 45d | 1 | 0.91mi |
| 738 Liberty St Unit 730 Macon, GA | 2.0 | 1.0 | 1376 | $680 | $0.49 | 22d | 1 | 0.98mi |
| 738 Liberty St Unit 738 Macon, GA | 2.0 | 1.0 | 1378 | $989 | $0.72 | 22d | 1 | 0.98mi |
| 3149 Somerset Dr Macon, GA | 2.0 | 1.0 | 897 | $745 | $0.83 | 45d | 1 | 1.02mi |
| 3238 Somerset Dr Macon, GA | 3.0 | 1.0 | 1100 | $975 | $0.89 | 15d | 1 | 1.04mi |
| 846 Bedingfield Ave Macon, GA | 3.0 | 1.5 | 1187 | $975 | $0.82 | 45d | 1 | 1.10mi |
| 1164 Newberg Ave Macon, GA | 3.0 | 1.0 | 1100 | $1,195 | $1.09 | 45d | 1 | 1.11mi |
| 832 Elm St Macon, GA | 3.0 | 2.0 | 1121 | $1,175 | $1.05 | 45d | 1 | 1.15mi |
| 1148 N Beddingfield Dr Macon, GA | 3.0 | 1.0 | 1076 | $825 | $0.77 | 45d | 1 | 1.18mi |
| 832 Richmond St Macon, GA | 3.0 | 1.0 | 1364 | $925 | $0.68 | 22d | 1 | 1.19mi |
| 3080 Rice Mill Rd Macon, GA | 3.0 | 1.0 | 1100 | $950 | $0.86 | 45d | 1 | 1.23mi |
| 3080 Rice Mill Rd Unit C-1 Macon, GA | 3.0 | 1.5 | 1100 | $925 | $0.84 | 22d | 1 | 1.23mi |
| 1347 Jackson St Macon, GA | 3.0 | 2.0 | 1435 | $1,300 | $0.91 | 45d | 1 | 1.25mi |
| 4011 Marion Ave Macon, GA | 2.0 | 1.0 | 1200 | $1,200 | $1.00 | 22d | 1 | 1.29mi |
| 1575 Winston Dr Macon, GA | 3.0 | 2.0 | 1215 | $1,350 | $1.11 | 22d | 1 | 1.39mi |
| 1227 Calhoun St Macon, GA | 2.0 | 1.5 | 1212 | $1,200 | $0.99 | 45d | 1 | 1.41mi |
| 2445 Lowe St Macon, GA | 2.0 | 1.0 | 940 | $890 | $0.95 | 45d | 1 | 1.42mi |
| 1156 Triple Hill Dr Macon, GA | 2.0 | 1.0 | 980 | $875 | $0.89 | 15d | 1 | 1.45mi |
| 1232 Shamrock St Macon, GA | 3.0 | 2.0 | 1282 | $1,700 | $1.33 | 15d | 1 | 1.48mi |
Listing history 38 events
-
2026-06-21days on market $45,000 Active 458 DOM
-
2026-06-19days on market $45,000 Active 456 DOM
-
2026-06-18days on market $45,000 Active 455 DOM
-
2026-06-17days on market $45,000 Active 454 DOM
-
2026-06-16days on market $45,000 Active 453 DOM
-
2026-06-15days on market $45,000 Active 452 DOM
-
2026-06-14days on market $45,000 Active 450 DOM
-
2026-06-13days on market $45,000 Active 449 DOM
-
2026-06-10days on market $45,000 Active 447 DOM
-
2026-06-09days on market $45,000 Active 446 DOM
-
2026-06-09days on market $45,000 Active 445 DOM
-
2026-06-07days on market $45,000 Active 444 DOM
-
2026-06-03days on market $45,000 Active 440 DOM
-
2026-06-02days on market $45,000 Active 439 DOM
-
2026-06-01days on market $45,000 Active 438 DOM
-
2026-05-31days on market $45,000 Active 437 DOM
-
2026-05-30days on market $45,000 Active 436 DOM
-
2026-05-19price $45,000 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2026-03-16price $60,000 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2026-03-16status Active 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2026-03-13historical 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2025-09-13status Active 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2025-09-13historical 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2025-09-05price $65,000 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2025-04-24price $70,000 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2025-03-17$80,000 Active 860-char remark
Show marketing remark (860 chars)
Fantastic Investment Opportunity - Just Minutes from Downtown Macon! Most of the hard work is already done in this 3-bedroom, 1-bath home, making it an excellent investment or fixer-upper with great potential. Recent updates include brand-new flooring throughout, updated electrical and plumbing, new doors, and a beautifully renovated bathroom featuring a spacious walk-in tiled shower. The large primary bedroom boasts a generously sized walk-in closet, adding extra appeal. With a recently repaired roof, this home is well on its way—just needs a few finishing touches to bring it to its full potential! The motivated seller is even open to leaving paint and other materials to help the next owner complete the vision. Located just 5 minutes from Downtown Macon and 25 minutes from Warner Robins, this is a prime opportunity you won't want to miss.
-
2022-08-02soldstatus $23,000 261-char remark
Show marketing remark (261 chars)
Great Investment opportunity! Some renovations already started. Located 5 minutes from Mercer University and 7 minutes from Downtown Macon. Rent potential of $850/mo plus. Sold As-Is. Back on market due to no fault of seller, no inspections have been completed.
-
2022-08-02soldstatus $23,000 Sold
Show marketing remark (261 chars)
Great Investment opportunity! Some renovations already started. Located 5 minutes from Mercer University and 7 minutes from Downtown Macon. Rent potential of $850/mo plus. Sold As-Is. Back on market due to no fault of seller, no inspections have been completed.
-
2022-08-02soldstatus $23,000
Show marketing remark (261 chars)
Great Investment opportunity! Some renovations already started. Located 5 minutes from Mercer University and 7 minutes from Downtown Macon. Rent potential of $850/mo plus. Sold As-Is. Back on market due to no fault of seller, no inspections have been completed.
-
2022-07-20status Under Contract
-
2022-06-16status Back On Market
-
2022-06-16price $25,500
-
2022-06-09status Under Contract
-
2022-05-31status Back On Market
-
2022-05-24status Under Contract
-
2022-05-18$25,500
-
2022-05-16$25,500 261-char remark
Show marketing remark (261 chars)
Great Investment opportunity! Some renovations already started. Located 5 minutes from Mercer University and 7 minutes from Downtown Macon. Rent potential of $850/mo plus. Sold As-Is. Back on market due to no fault of seller, no inspections have been completed.
-
2022-05-16$28,500 New
Show marketing remark (261 chars)
Great Investment opportunity! Some renovations already started. Located 5 minutes from Mercer University and 7 minutes from Downtown Macon. Rent potential of $850/mo plus. Sold As-Is. Back on market due to no fault of seller, no inspections have been completed.
ⓘ 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
- $180 · $15/mo
- Projected year-2 tax
- $414 · $34/mo
- Expected delta
- +$234/yr (+$20/mo · 130.0%)
ⓘ 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 3/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
- Wind 6/10 Major 66% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
- $13,630
- − Mortgage interest
- −$2,521
- − Property taxes
- −$180
- − Insurance
- −$225
- − Repairs & maintenance
- −$1,090
- − Management
- −$1,090
- − Depreciation
- −$1,309
- Taxable income
- $7,215
- Est. tax owed @ 24.0%
- −$1,731
- After-tax cash flow
- $5,800/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
- 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 |
|---|---|---|
| Paper / Packaging | 2 | $29B |
|
||
| Retail | 1 | $160B |
|
||
| Transportation / Logistics | 1 | $91B |
|
||
| Airlines | 1 | $62B |
|
||
| Consumer Goods | 1 | $47B |
|
||
| Utilities | 1 | $25B |
|
||
Price history
+76.5% since first listed21 events — show timeline
- 2026-05-19 Price Changed $45,000 MGMLS
- 2026-03-16 Price Changed $60,000 MGMLS
- 2026-03-16 Relisted — MGMLS
- 2026-03-13 Delisted — MGMLS
- 2025-09-13 Relisted — MGMLS
- 2025-09-13 Delisted — MGMLS
- 2025-09-05 Price Changed $65,000 MGMLS
- 2025-04-24 Price Changed $70,000 MGMLS
- 2025-03-17 Listed $80,000 MGMLS
- 2022-08-02 Sold (MLS) $23,000 MGMLS
- 2022-08-02 Sold (MLS) $23,000 GAMLS
- 2022-08-02 Sold (MLS) $23,000 CGMLS
- 2022-07-20 Pending — GAMLS
- 2022-06-16 Relisted — GAMLS
- 2022-06-16 Price Changed $25,500 GAMLS
- 2022-06-09 Pending — GAMLS
- 2022-05-31 Relisted — GAMLS
- 2022-05-24 Pending — GAMLS
- 2022-05-18 Listed $25,500 MGMLS
- 2022-05-16 Listed $28,500 GAMLS
- 2022-05-16 Listed $25,500 CGMLS
Property tax history
+22.1%/yrLatest (2025): $180 · -1.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…