CashFlowRE
Sign in Sign up
203 Amberley Ct
D Composite 41.13
Why this score? — see what drove the D 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).

  • ARV discount +12.0/15.0
  • Cash flow +11.1/30.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • DSCR +3.2/10.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$344,900

203 Amberley Ct · Perry, GA 31047
4 bd · 2.5 ba · 2,418 sqft · SingleFamily public records · 108 Days on market
Built 2020 $143/sqft · 10% below area Est $383k · 10% under $17/mo HOA · 1% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today’s buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank (LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you’ll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite, where you’ll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn’t stop inside—step out back to your private covered porch complete with a fireplace and mounted TV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you’re also just minutes from shopping, dining, and everything you need. Don’t miss the chance to make this incredible home yours—schedule your private tour today!

Key facts

  • Open floor plan
  • Custom drop station
  • Large island

Tags

OPEN FLOOR PLANLUXURY VINYL PLANK FLOORINGGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESLARGE ISLANDCUSTOM DROP STATION

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 4-bed/2.5-bath single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $-139 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $320k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $261k (24.3% below list).
  • Recommended offer: $261k (24.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.5% in Perry — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 68/100 on livability (#149 in GA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: amenities F, commute F, health & safety 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.
  • Zoned schools: Matthew Arthur Elementary School (math 72% / reading 71%, grade A-, #47 of 1,228 statewide, top 4%, 873 students, 29% FRL); Perry Middle School (math 53% / reading 51%, grade C+, #60 of 470 statewide, top 13%, 1,070 students, 51% FRL); Veterans High School (math 33% / reading 32%, grade F, #104 of 424 statewide, top 25%, 1,914 students, 30% FRL).
  • Market conditions: 258 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,545 units permitted in Houston County in 2024 (336 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 108 days — a 9% lower offer ($314k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 6y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $3k; list at $345k implies a 13165% gain — meaningful room to come down on a strong offer.

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.
Recommended offer $261,094 (24.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.76%
Cap rate
5.81%
Cash-on-cash
-1.72%
DSCR
0.92
GRM
11.0

CMA / ARV

ARV (median comp)
$382,777
List price
$344,900
Delta
-9.90%
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
110 Bella Ct 0.09mi 4/2.5 2,558 (+6%) 2mo $374,900 $147 84
104 Taylor Leigh Ct 0.14mi 5/3.0 (+1) 2,606 (+8%) 9mo $374,900 $144 66
126 Hawks Nest Dr 0.59mi 4/3.0 2,332 (-4%) 8mo $370,000 $159 58
106 Krider Ct 0.58mi 5/3.0 (+1) 2,384 (-1%) 8mo $404,000 $169 57
318 Flowing Meadows Dr 0.73mi 4/2.5 2,324 (-4%) 6mo $280,000 $120 55
404 Rolling Acres Dr 0.68mi 4/2.5 2,613 (+8%) 3mo $354,000 $135 52
221 Flowing Meadows Dr 0.72mi 5/2.5 (+1) 2,382 (-2%) 9mo $280,000 $118 51
130 Rolling Meadow Way 0.57mi 5/2.5 (+1) 2,177 (-10%) 8mo $285,000 $131 46
316 Flowing Meadows Dr 0.72mi 4/3.0 2,663 (+10%) 6mo $333,700 $125 43
114 Hidesta Ct 0.74mi 4/2.5 2,670 (+10%) 9mo $380,000 $142 41
224 Flowing Meadows Dr 0.71mi 5/2.5 (+1) 2,775 (+15%) 7mo $260,000 $94 32
105 Brown Thrasher Ln 0.67mi 5/3.0 (+1) 2,070 (-14%) 8mo $275,000 $133 31

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-19.2%
Equity multiple
0.33×
Total profit
$-64,787
Equity at exit
$51,426
10-year hold
IRR
-11.9%
Equity multiple
0.30×
Total profit
$-68,074
Equity at exit
$29,821

Cash invested: $96,572 (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 31047

Home prices YoY
-14.4%
Active inventory
258
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,611 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$232 /mo · $2,782/yr
Insurance
$144
HOA
$17
Vacancy / Maint / Mgmt
$548
Net cashflow
$-139

Break-even live

Break-even rent $2,786
Max offer price $320,422
Occupancy floor

Sensitivity live

Price -10% $57 -5% $-41 +0% $-139 +5% $-236 +10% $-334
Rent -10% $-345 -5% $-242 +0% $-139 +5% $-35 +10% $68
Rate -1.0pp $35 -0.5pp $-51 base $-139 +0.5pp $-228 +1.0pp $-319

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
$86,225
Closing costs
$10,347
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 Hidesta Ct Kathleen, GA 5.0 3.0 2657 $2,575 $0.97 45d 1 0.73mi
307 Willowbrook Ln Kathleen, GA 3.0 2.0 1675 $2,150 $1.28 23d 1 1.28mi
307 Willowbrook Ln Kathleen, GA 3.0 2.0 1675 $2,100 $1.25 45d 1 1.28mi
609 Bristleleaf Path , GA 3.0 2.0 1675 $2,250 $1.34 23d 1 1.39mi
513 Bristleleaf Path , GA 3.0 2.0 1675 $2,250 $1.34 23d 1 1.45mi
531 Bristleleaf Path , GA 3.0 2.0 1620 $2,250 $1.39 45d 1 1.45mi
521 Bristleleaf Path , GA 3.0 2.0 1675 $2,250 $1.34 23d 1 1.45mi
531 Bristleleaf Path , GA 3.0 2.0 1620 $2,250 $1.39 23d 1 1.50mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 48 events

  1. 2026-06-21
    days on market $344,900 Active 108 DOM
  2. 2026-06-19
    days on market $344,900 Active 106 DOM
  3. 2026-06-18
    days on market $344,900 Active 105 DOM
  4. 2026-06-17
    days on market $344,900 Active 104 DOM
  5. 2026-06-16
    days on market $344,900 Active 103 DOM
  6. 2026-06-15
    days on market $344,900 Active 102 DOM
  7. 2026-06-14
    days on market $344,900 Active 100 DOM
  8. 2026-06-13
    days on market $344,900 Active 99 DOM
  9. 2026-06-10
    days on market $344,900 Active 97 DOM
  10. 2026-06-09
    days on market $344,900 Active 96 DOM
  11. 2026-06-08
    days on market $344,900 Active 95 DOM
  12. 2026-06-07
    days on market $344,900 Active 94 DOM
  13. 2026-06-05
    days on market $344,900 Active 91 DOM
  14. 2026-06-03
    days on market $344,900 Active 90 DOM
  15. 2026-06-02
    days on market $344,900 Active 89 DOM
  16. 2026-06-01
    days on market $344,900 Active 88 DOM
  17. 2026-05-31
    days on market $344,900 Active 87 DOM
  18. 2026-05-30
    days on market $344,900 Active 86 DOM
  19. 2026-04-29
    price $344,900 1312-char remark
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  20. 2026-04-29
    price $344,900 1274-char remark
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  21. 2026-04-29
    price $344,900
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  22. 2026-04-09
    price $348,900 1312-char remark
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  23. 2026-04-09
    price $348,900 1274-char remark
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  24. 2026-04-09
    price $348,900
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  25. 2026-03-20
    listed $349,900 Active 1274-char remark
    Show marketing remark (1274 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today's buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank(LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you'll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite , where you'll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn't stop inside—step outback to your private covered porch complete with a fireplace and mountedTV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you're also just minutes from shopping, dining, and everything you need. Don't miss the chance to make this incredible home yours—schedule your private tour today!

  26. 2026-03-05
    listed $349,900 New
    Show marketing remark (1312 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today’s buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank (LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you’ll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite, where you’ll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn’t stop inside—step out back to your private covered porch complete with a fireplace and mounted TV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you’re also just minutes from shopping, dining, and everything you need. Don’t miss the chance to make this incredible home yours—schedule your private tour today!

  27. 2026-03-05
    listed $349,900 Active 1312-char remark
    Show marketing remark (1312 chars)

    Welcome to your dream home! This stunning 4-bedroom, 2.5-bath beauty is only five years old and loaded with upgrades that today’s buyers crave. From the moment you step inside, the open floor plan and luxury vinyl plank (LVP) flooring throughout the main level create a warm, inviting space perfect for everyday living and entertaining. The kitchen is a true showstopper—featuring sleek granite countertops, stainless steel appliances, and a large island that flows seamlessly into the dining and living areas. Just inside from the garage, you’ll find a custom drop station that keeps daily life organized and clutter-free. Retreat to the spacious primary suite, where you’ll find barn doors leading to a spa-like bath with separate vanities and a walk-in closet designed to impress. But the charm doesn’t stop inside—step out back to your private covered porch complete with a fireplace and mounted TV, creating the ultimate year-round outdoor retreat. The fenced-in backyard offers plenty of space for play, pets, or gardening. Located in a desirable neighborhood known for top-rated schools, you’re also just minutes from shopping, dining, and everything you need. Don’t miss the chance to make this incredible home yours—schedule your private tour today!

  28. 2026-01-28
    price $356,900
  29. 2025-12-01
    price $359,900
  30. 2025-12-01
    price $359,900
  31. 2025-09-29
    price $364,900
  32. 2025-09-29
    price $364,900
  33. 2023-01-31
    soldstatus $2,600 Closed
  34. 2023-01-22
    listed $350,000 Active
  35. 2022-08-26
    soldstatus $350,000
  36. 2022-08-24
    soldstatus $350,000 Sold
  37. 2022-08-24
    soldstatus $350,000 Closed
  38. 2022-08-02
    status Pending
  39. 2022-08-01
    status Under Contract
  40. 2022-08-01
    historical Active Under Contract
  41. 2022-06-28
    price $345,000
  42. 2022-06-28
    price $345,000
  43. 2022-06-15
    listed $360,000 New
  44. 2022-06-15
    listed $360,000 Active
  45. 2020-11-16
    soldstatus $271,900
  46. 2020-11-16
    soldstatus $271,900
  47. 2020-09-03
    listed $264,900
  48. 2020-06-29
    listed $271,900

ⓘ 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
$2,782 · $232/mo
Projected year-2 tax
$3,173 · $264/mo
Expected delta
+$391/yr (+$33/mo · 14.1%)

ⓘ 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 4/10 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 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
$31,331
− Mortgage interest
−$19,320
− Property taxes
−$2,782
− Insurance
−$1,724
− Repairs & maintenance
−$2,507
− Management
−$2,507
− HOA
−$204
− Depreciation
−$10,033
Taxable loss
−$7,745
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,859
After-tax cash flow
$196/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 — Perry

Score
68/100
State rank
#149
US rank
#9757

Category grades

Amenities F Commute F Cost of living A+ Crime B+ Employment C Housing A+ Health & safety F User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Perry, GA
County
Houston County · 157,321 people
City population
22,953
Metro
Warner Robins, GA
Population (ZIP)
20,203
Household income
$117,332
Rent vs Own
14.7% rent · 85.3% own
Severe rent burden
11.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 18% Two or more races 12% Hispanic / Latino 8% Asian 3%
Hispanic origin (detail)
Mexican 3% Cuban 2%
Common ancestry
Italian 3% Slovak 3% Lithuanian 1%
Foreign-born
6% · Canada, South Korea, Jamaica
Languages at home
94% English-only · Spanish 4% Korean 1% Tagalog/Filipino 1%

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
▼ -36.77%
Current HPI
218.1333
Rent YoY
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

+26.8% since first listed
30 events — show timeline
  • 2026-04-29 Price Changed $344,900 CGMLS
  • 2026-04-29 Price Changed $344,900 MGMLS
  • 2026-04-29 Price Changed $344,900 GAMLS
  • 2026-04-09 Price Changed $348,900 CGMLS
  • 2026-04-09 Price Changed $348,900 MGMLS
  • 2026-04-09 Price Changed $348,900 GAMLS
  • 2026-03-20 Listed $349,900 MGMLS
  • 2026-03-05 Listed $349,900 CGMLS
  • 2026-03-05 Listed $349,900 GAMLS
  • 2026-01-28 Price Changed $356,900 MGMLS
  • 2025-12-01 Price Changed $359,900 MGMLS
  • 2025-12-01 Price Changed $359,900 CGMLS
  • 2025-09-29 Price Changed $364,900 MGMLS
  • 2025-09-29 Price Changed $364,900 CGMLS
  • 2023-01-31 Sold (MLS) $2,600 CGMLS
  • 2023-01-22 Listed $350,000 CGMLS
  • 2022-08-26 Sold (Public Records) $350,000 Public Records
  • 2022-08-24 Sold (MLS) $350,000 FMLS
  • 2022-08-24 Sold (MLS) $350,000 GAMLS
  • 2022-08-02 Pending FMLS
  • 2022-08-01 Pending GAMLS
  • 2022-08-01 Contingent FMLS
  • 2022-06-28 Price Changed $345,000 GAMLS
  • 2022-06-28 Price Changed $345,000 FMLS
  • 2022-06-15 Listed $360,000 FMLS
  • 2022-06-15 Listed $360,000 GAMLS
  • 2020-11-16 Sold (MLS) $271,900 CGMLS
  • 2020-11-16 Sold (MLS) $271,900 MGMLS
  • 2020-09-03 Listed $264,900 MGMLS
  • 2020-06-29 Listed $271,900 CGMLS

Property tax history

+5.0%/yr

Latest (2025): $2,782 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…