OFF_MARKETRisky Deal13 days on market

2417 Wilkshire Drive

2417 Wilkshire Drive, Augusta, GA 30904, Augusta, GA 30904
$757,900
Zestimate®:$725,700

Listing Price

Property image 1
2417 Wilkshire Drive, Augusta, GA 30904
Loc: Augusta, GA
Days Listed
13
Tax Assessed
$414k
Zestimate®
$726k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$1,573/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

2

Garrett Elementary School

PK-5
0.3 mi away
4

Tutt Middle School

6-8
1.9 mi away
1

Westside High School

9-12
2.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.43%
Total ROI
-3.2%
Cash Flow
$-2,931/mo
DSCR
0.24
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-05Price change$757,900$194
2026-05-11Listed for sale$799,900$204
2026-05-11Listing removed$799,900$204
2026-04-03Listed for sale$799,900$204
2025-07-18Listing removed$799,000$204
2025-04-04Price change$799,000$204
2025-03-22Listed for sale$850,000$217
2024-11-15Sold$248,031$63
2023-12-23Listing removed$0
2023-12-19Pending sale$275,000$70
2023-10-30Listed for sale$275,000$70
2023-10-23Listing removed$0
2023-09-19Price change$284,900$73
2023-08-30Price change$299,900$77
2023-08-22Price change$314,900$80
2023-08-15Price change$319,900$82
2023-08-11Price change$325,000$83
2023-08-02Listed for sale$330,000$84
2019-03-25Sold$235,000$60
2019-02-25Pending sale$240,000$61
2018-10-03Listed for sale$240,000$61
2017-06-29Listing removed$249,500$64
2017-06-13Price change$249,500$64
2017-04-14Listed for sale$259,500$66
2017-04-14Listing removed$1,500
2017-04-07Listed for rent$1,500

Tax History

YearProperty TaxTax Assessment
2025$5,061.19$165,688
2024$6,448.2$220,594
2023$4,889.39$165,572
2022$4,667.19$145,321
2021$3,294.95$96,158
2020$2,850.09$69,624
2019$2,667.05$69,624
2018$2,452.98$69,624
2017$2,503.93$69,624
2016$2,454.9$69,624
2015$2,454.9$69,624
2014$2,475.37$69,624
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
3,914
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $757,900Rent Basis: Observed Comp Model ($1,573/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $221/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.08%

NOI: $8,155/yr

Cash-on-Cash Yield
-22.4%

On $174,317 invested

DSCR Ratio
0.17x

Negative debt coverage

5-Yr Leveraged ROI
+-17.8%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.9% of basis)-$311/mo
Homeowner / Hazard Insurance-$221/mo
Vacancy Reserve (5% of rent)-$79/mo
Repairs & Maintenance (10% of rent)-$157/mo
Property Management (8% of rent)-$126/mo
Total Pure Operating Expenses-$893/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,573/mo
Less: Operating Expenses-$893/mo
Net Operating Income (NOI)+$680/mo
Less: Debt Service (30yr @ 6.75%)-$3,933/mo
Net Cash Flow
$-3,253/mo
$-39,036/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Augusta.

2417 Wilkshire Drive | Augusta, GA | Haven AI Analysis | Haven by ScoutHavens