500 Northside Dr · 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 1/10 · Minimal
- 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
- 68.0%
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 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 +21.7/30.0
- ARV discount +13.3/15.0
- DSCR +6.9/10.0
- 1% rule +4.8/10.0
- 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
$154,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
Key facts
- Open-concept kitchen
- New appliances
- Updated fixtures
Tags
Property features AI
Finance
- HOA & community: No homeowners association
Exterior
- Parking: Open parking; Parking pad
- Utilities: Public water; Public sewer; Sewer connected
- Home design: Single-family house; Residential property; Built in 1964; One story
- Construction: Brick construction; Composition roof; No basement
- Exterior features: Corner lot
Interior
- Kitchen: Dishwasher; Refrigerator
- Bedrooms: 4 bedrooms (all on the main level)
- Flooring: Vinyl flooring
- Bathrooms: 1 full bathroom; 1 half bathroom
- Heating & cooling: Central heating; Central air conditioning
- Interior features: Updated/remodeled; Family room; One-level layout
- Laundry & utility: Laundry closet
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/1.5-bath single-family listed at $155k.
Deal economics
- At list price, monthly cash flow is $239 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (2.4% below list).
- Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
- Cap rate 8.1% 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: employment D+, crime F, amenities 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: Parkwood Elementary School (math 21% / reading 18%, grade F, #878 of 1,228 statewide, top 75%, 671 students, 84% FRL); Northside Middle School (math 29% / reading 31%, grade F, #243 of 470 statewide, top 53%, 844 students, 84% FRL); Northside High School (math 5% / reading 21%, grade F, #331 of 424 statewide, top 78%, 1,959 students, 84% FRL) — zoned schools average 84% FRL vs 46% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 21% at this address vs 44% district-wide (-24 pts) — the specific schools serving this property underperform the Houston County average; the district grade overstates school quality for this exact location.
- Market conditions: Rents rising (+2.8%/yr); 166 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 39% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Houston County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 73 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
- 6 sale attempts 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 $91k; list at $155k implies a 70% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 68% 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 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1964 — 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.
- 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
- 0.98% ✗
- Cap rate
- 8.15%
- Cash-on-cash
- 6.62%
- DSCR
- 1.29
- GRM
- 8.5
CMA / ARV
- ARV (on-the-fly)
- $177,840
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 105 Virginia Dr | 0.29mi | 4/2.0 | 1,539 (-1%) | 7mo | $145,000 | $94 | 76 |
| 111 Wisconsin Ave | 0.28mi | 4/3.0 | 1,680 (+8%) | 2mo | $200,000 | $119 | 66 |
| 422 Carolina Ave | 0.38mi | 3/1.5 (-1) | 1,416 (-9%) | 2mo | $172,500 | $122 | 60 |
| 107 Briarwood Dr | 0.50mi | 4/2.0 | 1,456 (-7%) | 6mo | $115,000 | $79 | 58 |
| 102 Dennis Dr | 0.68mi | 3/1.5 (-1) | 1,550 (-1%) | 6mo | $136,500 | $88 | 57 |
| 237 Suzanne Dr | 0.59mi | 4/2.0 | 1,430 (-8%) | 0mo | $175,000 | $122 | 56 |
| 118 Meadowcliff Cir | 0.69mi | 3/2.0 (-1) | 1,618 (+4%) | 0mo | $174,900 | $108 | 54 |
| 306 Woodlawn Ave | 0.71mi | 3/2.0 (-1) | 1,625 (+4%) | 2mo | $185,000 | $114 | 52 |
| 111 Briarwood Dr | 0.53mi | 3/2.0 (-1) | 1,400 (-10%) | 3mo | $178,250 | $127 | 49 |
| 122 Jay Dr | 0.71mi | 4/2.0 | 1,692 (+8%) | 2mo | $107,000 | $63 | 49 |
| 118 Briardale Ave | 0.62mi | 3/1.5 (-1) | 1,383 (-11%) | 1mo | $100,000 | $72 | 47 |
| 111 Thorndale Dr | 0.59mi | 4/3.0 | 1,760 (+13%) | 6mo | $222,600 | $126 | 40 |
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
- -6.4%
- Equity multiple
- 0.76×
- Total profit
- $-10,245
- Equity at exit
- $23,096
- IRR
- 3.0%
- Equity multiple
- 1.21×
- Total profit
- $9,140
- Equity at exit
- $13,393
Cash invested: $43,372 (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
- 166
- Price-to-rent
- 8.5×
Monthly cashflow live
- Estimated rent
- $1,511 high interval (Pro) →
- Mortgage (P&I)
- −$812
- Tax from tax record
- −$78 /mo · $933/yr
- Insurance
- −$65
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$317
- Net cashflow
- $239
Break-even live
Sensitivity live
| Price | -10% $327 | -5% $283 | +0% $239 | +5% $195 | +10% $152 |
|---|---|---|---|---|---|
| Rent | -10% $120 | -5% $180 | +0% $239 | +5% $299 | +10% $359 |
| Rate | -1.0pp $317 | -0.5pp $279 | base $239 | +0.5pp $199 | +1.0pp $158 |
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
- $38,725
- Closing costs
- $4,647
- 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 24 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 600 Arizona Ave Warner Robins, GA | 1.0–3.0 | 1.0–1.5 | 912 | $1,100 | $1.21 | 14d | 29 | 0.18mi |
| 302 Hawaii Ave Unit D Warner Robins, GA | 3.0 | 2.0 | 1190 | $1,500 | $1.26 | 14d | 1 | 0.41mi |
| 316 Oklahoma Ave Warner Robins, GA | 3.0 | 1.5 | 1196 | $1,200 | $1.00 | 22d | 1 | 0.49mi |
| 316 Oklahoma Ave Warner Robins, GA | 3.0 | 1.5 | 1196 | $1,200 | $1.00 | 45d | 1 | 0.49mi |
| 122 Briarwood Dr Warner Robins, GA | 4.0 | 2.0 | 1218 | $1,195 | $0.98 | 22d | 1 | 0.59mi |
| 124 Briarwood Dr Warner Robins, GA | 3.0 | 2.0 | 1134 | $1,500 | $1.32 | 45d | 1 | 0.60mi |
| 106 Edna Pl Warner Robins, GA | 4.0 | 3.0 | 1922 | $1,850 | $0.96 | 45d | 1 | 0.65mi |
| 404 Dunmurry Pl Warner Robins, GA | 3.0 | 2.0 | 1293 | $1,575 | $1.22 | 14d | 1 | 0.67mi |
| 142 Hughes Dr Warner Robins, GA | 3.0 | 2.0 | 1503 | $1,745 | $1.16 | 14d | 1 | 0.70mi |
| 705 American Blvd Warner Robins, GA | 3.0 | 2.0 | 1100 | $1,275 | $1.16 | 14d | 1 | 0.75mi |
| 126 Hughes Dr Warner Robins, GA | 3.0 | 2.0 | 1508 | $1,845 | $1.22 | 45d | 1 | 0.77mi |
| 206 Northlake Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 942 | $1,225 | $1.30 | 14d | 10 | 0.82mi |
| 716 American Blvd Warner Robins, GA | 3.0 | 1.5 | 1235 | $1,400 | $1.13 | 22d | 1 | 0.83mi |
| 314 McArthur Blvd Warner Robins, GA | 3.0 | 1.0 | 1100 | $1,400 | $1.27 | 45d | 1 | 1.21mi |
| 119 Keith Dr Warner Robins, GA | 3.0 | 2.0 | 1122 | $1,175 | $1.05 | 45d | 1 | 1.23mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,139 | $1.18 | 14d | 9 | 1.25mi |
| 119 Vicki Lynn Dr Warner Robins, GA | 1.0–3.0 | 1.0–2.0 | 962 | $1,199 | $1.25 | 45d | 81 | 1.25mi |
| 125 Briarcliff Rd Warner Robins, GA | 3.0 | 1.5 | 1242 | $1,325 | $1.07 | 22d | 1 | 1.26mi |
| 125 Briarcliff Rd Warner Robins, GA | 3.0 | 1.5 | 1242 | $1,325 | $1.07 | 45d | 1 | 1.26mi |
| 342 Orchard Way Warner Robins, GA | 3.0 | 2.0 | 1186 | $1,349 | $1.14 | 45d | 1 | 1.31mi |
| 136 Oscar Ct Warner Robins, GA | 3.0 | 2.0 | 1395 | $1,400 | $1.00 | 45d | 1 | 1.32mi |
| 125 Orchard Pass Warner Robins, GA | 3.0 | 2.0 | 1165 | $1,395 | $1.20 | 45d | 1 | 1.33mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 45d | 1 | 1.39mi |
| 116 Vickie Dr Warner Robins, GA | 3.0 | 1.5 | 1056 | $1,300 | $1.23 | 22d | 1 | 1.39mi |
Listing history 44 events
-
2026-06-21days on market $154,900 Active 73 DOM
-
2026-06-19days on market $154,900 Active 71 DOM
-
2026-06-18days on market $154,900 Active 70 DOM
-
2026-06-17days on market $154,900 Active 69 DOM
-
2026-06-16days on market $154,900 Active 68 DOM
-
2026-06-15days on market $154,900 Active 67 DOM
-
2026-06-14days on market $154,900 Active 65 DOM
-
2026-06-13statusdays on market $154,900 Active 64 DOM
-
2026-06-10statusdays on market $154,900 Back On Market 62 DOM
-
2026-06-09days on market $154,900 Active Under Contract 61 DOM
-
2026-06-08days on market $154,900 Active Under Contract 60 DOM
-
2026-06-07days on market $154,900 Active Under Contract 59 DOM
-
2026-06-05days on market $154,900 Active Under Contract 56 DOM
-
2026-06-03days on market $154,900 Active Under Contract 55 DOM
-
2026-06-02days on market $154,900 Active Under Contract 54 DOM
-
2026-06-01statusdays on market $154,900 Active Under Contract 53 DOM
-
2026-05-31statusdays on market $154,900 Active 52 DOM
-
2026-05-30days on market $154,900 Price Change 51 DOM
-
2026-05-18status Active 1063-char remark
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-05-18status Back On Market
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-03-16status Under Contract
-
2026-03-01historical Active Under Contract
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-03-01historical Active Under Contract 1063-char remark
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-02-05$159,900 Active 1063-char remark
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-02-05$159,900 New
Show marketing remark (1063 chars)
Back o Market at No Fault of the Seller! Come and see this beautifully updated brick residence situated on a desirable corner lot. Featuring 4 spacious bedrooms and 1.5 bathrooms, this home offers a functional layout with modern upgrades throughout--perfect for a first-time home buyer or anyone seeking move-in-ready comfort. The open-concept kitchen creates a seamless flow into the living and dining areas, making it ideal for everyday living and entertaining. Recent improvements include brand-new flooring, fresh interior paint, brand new vinyl windows, new appliances, updated fixtures, and new plumbing, giving the home a fresh, contemporary feel while maintaining its classic brick charm. Outside, the partially fenced yard provides space for outdoor enjoyment, pets, or gatherings, with added privacy and flexibility. With its combination of durability, thoughtful updates, and a convenient corner-lot location, this home is an excellent opportunity to own a turnkey property at an approachable price point. Don't miss your chance to make this one yours
-
2026-02-02historical
-
2026-01-19price $150,000
-
2026-01-19price $150,000
-
2026-01-06status Back On Market
-
2026-01-04status Under Contract
-
2025-12-11price $155,000
-
2025-12-11price $155,000
-
2025-11-17price $159,000
-
2025-11-17price $159,000
-
2025-11-03price $164,900
-
2025-11-03price $164,900
-
2025-10-01price $169,900
-
2025-10-01price $169,900
-
2025-09-05$175,000 New
-
2025-08-05soldstatus $91,000
-
2008-05-02soldstatus $94,900
-
2005-07-29soldstatus $90,000
-
2003-11-14soldstatus $86,400
-
1996-06-14soldstatus $66,000
ⓘ 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
- $933 · $78/mo
- Projected year-2 tax
- $1,425 · $119/mo
- Expected delta
- +$492/yr (+$41/mo · 52.8%)
ⓘ 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 1/10 Low
- Heat 7/10 Severe 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
- Wind 6/10 Major 68% 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
- $18,134
- − Mortgage interest
- −$8,677
- − Property taxes
- −$933
- − Insurance
- −$774
- − Repairs & maintenance
- −$1,451
- − Management
- −$1,451
- − Depreciation
- −$4,506
- Taxable income
- $342
- Est. tax owed @ 24.0%
- −$82
- After-tax cash flow
- $2,789/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
+142.3% since first listed26 events — show timeline
- 2026-05-18 Relisted — MGMLS
- 2026-05-18 Relisted — GAMLS
- 2026-03-16 Pending — GAMLS
- 2026-03-01 Contingent — GAMLS
- 2026-03-01 Contingent — MGMLS
- 2026-02-05 Listed $159,900 MGMLS
- 2026-02-05 Listed $159,900 GAMLS
- 2026-02-02 Listing Removed — GAMLS
- 2026-01-19 Price Changed $150,000 CGMLS
- 2026-01-19 Price Changed $150,000 GAMLS
- 2026-01-06 Relisted — GAMLS
- 2026-01-04 Pending — GAMLS
- 2025-12-11 Price Changed $155,000 CGMLS
- 2025-12-11 Price Changed $155,000 GAMLS
- 2025-11-17 Price Changed $159,000 CGMLS
- 2025-11-17 Price Changed $159,000 GAMLS
- 2025-11-03 Price Changed $164,900 CGMLS
- 2025-11-03 Price Changed $164,900 GAMLS
- 2025-10-01 Price Changed $169,900 GAMLS
- 2025-10-01 Price Changed $169,900 CGMLS
- 2025-09-05 Listed $175,000 GAMLS
- 2025-08-05 Sold (Public Records) $91,000 Public Records
- 2008-05-02 Sold (Public Records) $94,900 Public Records
- 2005-07-29 Sold (Public Records) $90,000 Public Records
- 2003-11-14 Sold (Public Records) $86,400 Public Records
- 1996-06-14 Sold (Public Records) $66,000 Public Records
Property tax history
+3.7%/yrLatest (2025): $933 · +172.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…