CashFlowRE
Sign in Sign up
2412 Antebellum Dr Unit A Duplex
D Composite 42.44
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).

  • Cash flow +17.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Livability +2.5/5.0
  • Rent growth +2.4/5.0
  • Condition / age +2.2/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$225,000

2412 Antebellum Dr Unit A · Augusta-Richmond County consolidated government (balance), GA 30906
4 bd · 4.0 ba · 936 sqft · MultiFamily · 135 Days on market
Built 1987 Fair condition 6,970 sqft lot $240/sqft · 61% below area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

TENANT OCCUPIED For sale Unit A of a Duplex - 2 Bed, 2 Bath unit B- 2 bed 2 bath Spacious living room and kitchen area walking distance to Augusta tech . Quiet neighborhood, convenient location.

Key facts

  • Kitchen area
  • Living room
  • Convenient location

Tags

LIVING ROOMKITCHEN AREAQUIET NEIGHBORHOODCONVENIENT LOCATION

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2 × 2.0-bed/2.0-bath units multifamily listed at $225k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $165 ($2k/yr) — positive. Per door: $82/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $218k (3.2% below list).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 5.2% in Augusta-Richmond County consolidated government (balance) — 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 D — affects rentability + tenant quality, not the cash-flow math above.
  • Richmond County (urban): math 12% / reading 20% proficiency, ranked #154 of 174 in GA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Glenn Hills Elementary School (math 2% / reading 8%, grade F, #1,160 of 1,228 statewide, top 98%, 393 students, 98% FRL); Glenn Hills Middle School (math 2% / reading 6%, grade F, #467 of 470 statewide, top 99%, 762 students, 98% FRL); Glenn Hills High School (math 2% / reading 2%, grade F, #421 of 424 statewide, top 100%, 883 students, 98% FRL) — zoned schools average 98% FRL vs 72% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 4% at this address vs 16% district-wide (-12 pts) — the specific schools serving this property underperform the Richmond County average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.2%/yr); 544 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 561 units permitted in Richmond County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Richmond County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 65% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.97%
Cap rate
7.17%
Cash-on-cash
3.14%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (median comp)
$572,723
List price
$225,000
Delta
-60.71%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2529 Sheraton Dr 0.55mi 3/1.0 (-1) 968 (+3%) 3mo $70,000 $72 49
2724 Glenn Hills Dr 0.64mi 3/2.0 (-1) 980 (+5%) 1mo $110,000 $112 48
2704 Deen Ave 0.61mi 3/1.0 (-1) 975 (+4%) 4mo $100,000 $103 45
3000 Claudia Dr 0.57mi 3/1.5 (-1) 1,008 (+8%) 4mo $80,000 $79 42
2334 Neal St 1.17mi 3/1.0 (-1) 1,000 (+7%) 0mo $50,000 $50 36
304 Wiley Ave 0.65mi 3/1.5 (-1) 1,025 (+10%) 3mo $112,000 $109 36
2920 Whistler Ln 0.73mi 3/1.0 (-1) 872 (-7%) 2mo $62,500 $72 35
2404 Ruby Dr 1.01mi 3/1.0 (-1) 1,000 (+7%) 4mo $164,900 $165 33
2328 Getzen St 1.11mi 3/1.0 (-1) 1,025 (+10%) 0mo $84,900 $83 32
2823 Lumpkin Rd 0.89mi 4/1.5 1,161 (+24%) 1mo $130,000 $112 29
2434 Young Dr 0.76mi 3/1.0 (-1) 1,025 (+10%) 5mo $104,000 $101 28
3103 Fir Ct 1.10mi 3/1.5 (-1) 1,122 (+20%) 2mo $185,500 $165 23

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-14.8%
Equity multiple
0.49×
Total profit
$-32,304
Equity at exit
$33,548
10-year hold
IRR
-12.1%
Equity multiple
0.38×
Total profit
$-39,128
Equity at exit
$19,454

Cash invested: $63,000 (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 30906

Home prices YoY
-21.6%
Rents YoY
-0.2%
Active inventory
544
Price-to-rent
17.2×

Monthly cashflow live

Estimated rent
$2,177 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$165

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,177

Break-even live

Break-even rent $1,968
Max offer price $225,000
Occupancy floor 87%

Sensitivity live

Price -10% $320 -5% $243 +0% $165 +5% $87 +10% $9
Rent -10% $-7 -5% $79 +0% $165 +5% $251 +10% $337
Rate -1.0pp $278 -0.5pp $222 base $165 +0.5pp $107 +1.0pp $47

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
$56,250
Closing costs
$6,750
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2405 Antebellum Dr Unit B Augusta, GA 2.0 2.0 940 $1,195 $1.27 3d 1 0.06mi
2534 Lumpkin Rd Augusta, GA 1.0–3.0 1.0 750 $960 $1.28 5d 16 0.34mi
2614 Glenn Hills Dr Augusta, GA 3.0 2.0 1250 $1,375 $1.10 5d 1 0.41mi
2612 Lumpkin Rd Augusta, GA 3.0 1.5 1614 $1,450 $0.90 139d 1 0.45mi
3109 Jennifer Ct Augusta, GA 3.0 2.0 1323 $1,300 $0.98 5d 1 0.54mi
2531 Miles St Augusta, GA 3.0 1.0 950 $995 $1.05 5d 1 0.61mi
2544 Dover St Unit 2544 Augusta, GA 3.0 1.0 888 $900 $1.01 139d 1 0.62mi
2426 N Carolina Ave Augusta, GA 2.0 1.5 932 $1,100 $1.18 5d 1 0.63mi
2933 Hummingbird Ln Augusta, GA 3.0 2.0 898 $1,390 $1.55 5d 1 0.64mi
2668 Vernon Dr Augusta, GA 3.0 1.5 1296 $1,400 $1.08 5d 1 0.64mi
2547 Dover St Augusta, GA 2.0 1.0 750 $875 $1.17 5d 1 0.65mi
2919 Hummingbird Ct Augusta, GA 2.0 1.0 $750 139d 1 0.67mi
2438 Lumpkin Rd Augusta, GA 3.0 1.0 864 $1,500 $1.74 119d 1 0.67mi
2427 Young Dr Augusta, GA 3.0 1.5 $1,291 119d 1 0.73mi
2912 Hummingbird Ln Augusta, GA 2.0 1.0 752 $1,045 $1.39 5d 1 0.74mi
2807 Glenn Hills Dr Augusta, GA 3.0 2.0 930 $1,281 $1.38 5d 1 0.75mi
2851 Wells Dr Augusta, GA 3.0 1.5 1176 $1,050 $0.89 5d 1 0.80mi
2801 Deen Ave Augusta, GA 3.0 1.0 1222 $1,411 $1.15 5d 1 0.80mi
3412 Kensington Dr N Augusta, GA 3.0 2.0 1225 $1,350 $1.10 119d 1 0.86mi
3018 Acorn Rd Augusta, GA 2.0 1.0 962 $1,115 $1.16 119d 1 0.89mi
2830 Lumpkin Rd Unit A Augusta, GA 3.0 1.5 1000 $900 $0.90 119d 1 0.95mi
3506 Gardenbrook Dr Augusta, GA 3.0 1.5 1201 $1,250 $1.04 5d 1 0.97mi
2418 Sumac Dr Augusta, GA 3.0 1.0 $1,300 5d 1 1.02mi
2843 Lumpkin Rd Augusta, GA 2.0 1.0 $850 139d 1 1.04mi
2441 Dickey Rd Augusta, GA 3.0 1.0 1120 $1,350 $1.21 3d 1 1.08mi
2349 Henry Cir Augusta, GA 3.0 2.0 1940 $1,795 $0.93 139d 1 1.09mi
3200 Deans Bridge Rd Augusta, GA 1.0–4.0 1.0–1.5 1075 $816 $0.76 5d 5 1.09mi
3126 Arcadia Dr Unit B Augusta, GA 2.0 1.0 748 $1,025 $1.37 139d 1 1.11mi
3126 Arcadia Dr Unit B Augusta, GA 2.0 1.0 748 $895 $1.20 119d 1 1.11mi
2941 Rollingwood Dr Augusta, GA 3.0 2.0 1297 $1,750 $1.35 119d 1 1.15mi
3495 Byron Pl Augusta, GA 2.0 2.0 1116 $1,375 $1.23 5d 1 1.20mi
3012 Pinewood Dr Augusta, GA 3.0 2.0 1465 $1,125 $0.77 5d 1 1.23mi
2707 Gardenbrook Ct Augusta, GA 3.0 2.0 1728 $1,606 $0.93 139d 1 1.23mi
2851 Rocky Creek Rd Augusta, GA 2.0 1.0 1171 $1,100 $0.94 119d 1 1.25mi
2851 Rocky Creek Rd Augusta, GA 2.0 1.0 1171 $1,100 $0.94 139d 1 1.25mi
517 Richmond Hill Rd W Augusta, GA 1.0 1.0 494 $908 $1.84 0d 7 1.25mi
2717 Richmond Hill Rd Augusta, GA 2.0 1.0 954 $1,250 $1.31 0d 1 1.28mi
2719 Meadowbrook Dr Augusta, GA 1.0 1.0 $950 139d 1 1.29mi
2910 Richmond Hill Rd Augusta, GA 2.0 1.0 1000 $900 $0.90 139d 3 1.29mi
3309 Tate Rd Augusta, GA 3.0 2.0 1796 $1,500 $0.84 139d 1 1.30mi

Property features AI

Finance

Financial info
Two rented 2-bedroom units currently listed with actual rents of $1,200 each
HOA & community
Homeowners association present

Exterior

Parking
Parking pad
Utilities
Public waterPublic sewer
Home design
Residential income property — duplex
Construction
Brick exterior
Exterior features
Brick constructionPatio/porch (see remarks)Lot dimensions approximately 83 x 88

Interior

Bedrooms
Two 2-bedroom units
Heating & cooling
Central air conditioningElectric heating
Interior features
Street lights in the communityPatio/porch details available — see remarks

Listing history 50 events

  1. 2026-09-23
    days on market $225,000 Active 135 DOM
  2. 2026-09-22
    days on market $225,000 Active 134 DOM
  3. 2026-09-21
    days on market $225,000 Active 133 DOM
  4. 2026-09-20
    days on market $225,000 Active 132 DOM
  5. 2026-09-19
    days on market $225,000 Active 131 DOM
  6. 2026-09-18
    days on market $225,000 Active 130 DOM
  7. 2026-09-17
    days on market $225,000 Active 129 DOM
  8. 2026-09-16
    days on market $225,000 Active 128 DOM
  9. 2026-09-15
    days on market $225,000 Active 127 DOM
  10. 2026-09-14
    days on market $225,000 Active 126 DOM
  11. 2026-09-13
    days on market $225,000 Active 125 DOM
  12. 2026-09-12
    days on market $225,000 Active 124 DOM
  13. 2026-09-11
    days on market $225,000 Active 123 DOM
  14. 2026-09-05
    days on market $225,000 Active 117 DOM
  15. 2026-09-04
    days on market $225,000 Active 116 DOM
  16. 2026-09-03
    days on market $225,000 Active 115 DOM
  17. 2026-08-31
    days on market $225,000 Active 112 DOM
  18. 2026-08-30
    days on market $225,000 Active 111 DOM
  19. 2026-08-29
    days on market $225,000 Active 110 DOM
  20. 2026-08-28
    days on market $225,000 Active 109 DOM
  21. 2026-08-27
    days on market $225,000 Active 108 DOM
  22. 2026-08-26
    days on market $225,000 Active 107 DOM
  23. 2026-08-25
    days on market $225,000 Active 106 DOM
  24. 2026-08-24
    days on market $225,000 Active 105 DOM
  25. 2026-08-23
    days on market $225,000 Active 104 DOM
  26. 2026-08-22
    days on market $225,000 Active 103 DOM
  27. 2026-08-21
    days on market $225,000 Active 102 DOM
  28. 2026-08-20
    days on market $225,000 Active 101 DOM
  29. 2026-08-19
    days on market $225,000 Active 100 DOM
  30. 2026-08-18
    days on market $225,000 Active 99 DOM
  31. 2026-08-17
    days on market $225,000 Active 98 DOM
  32. 2026-08-16
    days on market $225,000 Active 97 DOM
  33. 2026-08-15
    days on market $225,000 Active 96 DOM
  34. 2026-08-15
    days on market $225,000 Active 95 DOM
  35. 2026-08-13
    days on market $225,000 Active 94 DOM
  36. 2026-08-12
    days on market $225,000 Active 93 DOM
  37. 2026-08-11
    days on market $225,000 Active 92 DOM
  38. 2026-08-10
    days on market $225,000 Active 91 DOM
  39. 2026-08-09
    days on market $225,000 Active 90 DOM
  40. 2026-08-08
    days on market $225,000 Active 89 DOM
  41. 2026-08-07
    days on market $225,000 Active 88 DOM
  42. 2026-08-06
    days on market $225,000 Active 87 DOM
  43. 2026-08-05
    days on market $225,000 Active 86 DOM
  44. 2026-08-04
    days on market $225,000 Active 85 DOM
  45. 2026-08-03
    days on market $225,000 Active 84 DOM
  46. 2026-07-31
    days on market $225,000 Active 81 DOM
  47. 2026-07-30
    days on market $225,000 Active 80 DOM
  48. 2026-07-29
    days on market $225,000 Active 79 DOM
  49. 2026-07-27
    days on market $225,000 Active 77 DOM
  50. 2026-07-25
    days on market $225,000 Active 75 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥107°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$26,124
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,125
− Repairs & maintenance
−$2,090
− Management
−$2,090
− Depreciation
−$6,545
Taxable loss
−$1,705
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$409
After-tax cash flow
$2,388/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.

Condition & rehab AI · 8 photos

Fair 45/100 Cosmetic rehab Est. rehab $4,680–$14,040 screening

A modestly maintained two-unit property with average condition, requiring cosmetic repairs and updates to boost its resale and rental value.

Repairs flagged

  • Major roof — visible wear
  • Minor exterior siding — slight discoloration

Value-add opportunities

  • Both paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both replace ceiling fans — Modern fans improve air circulation and add a fresh look
  • Both repair roof — A new roof ensures long-term durability and protects the home from water damage

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 4/100

Zoned Schools

Elementary Glenn Hills Elementary School F GA #1,160/1,228 Nat'l #40,579/41,679 Middle Glenn Hills Middle School F GA #467/470 Nat'l #13,923/14,009 High Glenn Hills High School F GA #421/424 Nat'l #17,145/17,239

Schools (NCES district)

District
Richmond County
NCES district ID
1304380
Math proficiency
12% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$38,069
Composite
13.43/100
National rank
#9524
State rank
#154 of 174 in GA

Livability — Augusta-Richmond County consolidated government (balance)

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

Census & demographics

Census place
Augusta-Richmond County consolidated government (balance), GA
County
Richmond County · 200,753 people
City population
154,035
Metro
Augusta-Richmond County, GA-SC
Population (ZIP)
60,423
Household income
$45,999
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
19% of renters

Population outlook (Richmond County) Hauer SSP2

Today (2025)
200,753 people
By 2030
200,232 · -0.3%
By 2040
196,813 · -2.0%
By 2050
190,347 · -5.2%
By 2075
172,496 · -14.1%
By 2100
146,284 · -27.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (64%)
Race & ethnicity
Black 64% White 27% Two or more races 5% Hispanic / Latino 5%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Richmond

2024 margin
Solid D (+36.1) · D 67.8% · R 31.7%
2008→2024 swing
+4.3pp toward D · 2008: 31.8pp · 2024: 36.1pp
All cycles
2024: D+36.1 2020: D+37.2 2016: D+32.4 2012: D+33.8 2008: D+31.8

Not yet ingested

Civics

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-05-11 Listing Removed Hive MLS
  • 2026-04-28 Listed $225,000 Hive MLS
  • 2026-04-28 Listed $225,000 Hive MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…