OFF_MARKETRisky Deal13 days on market

3160 Donald Road

3160 Donald Road, Augusta, GA 30909, Augusta, GA 30909
$739,000
Zestimate®:$651,600

Listing Price

Property image 1
3160 Donald Road, Augusta, GA 30909
Loc: Augusta, GA
Days Listed
13
Tax Assessed
$722k
Zestimate®
$652k
Market Rate
Lot Size
0.31 acres
Rent Estimate
$4,997/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.

4

Lake Forest Hills Elementary School

PK-5
0.2 mi away
N/A

Langford Middle School

6-8
0.6 mi away
3

Academy of Richmond County High School

9-12
2.7 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
2.44%
Total ROI
1.8%
Cash Flow
$-2,236/mo
DSCR
0.40
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
2026-07-06Price change$739,000$266
2026-04-08Price change$750,000$270
2025-09-08Price change$767,000$276
2025-07-28Listed for sale$777,000$279
2025-06-18Listing removed$775,000$279
2025-01-10Price change$775,000$279
2024-12-06Pending sale$750,000$270
2024-11-18Listed for sale$750,000$270
2023-10-01Listing removed$0
2023-06-21Sold$95,000$34
2023-03-29Listed for sale$110,000$40
2022-10-23Listing removed$0
2022-07-25Listed for sale$120,000$43
2022-04-18Listing removed$0
2022-01-21Listed for sale$120,000$43
2019-09-03Sold$70,000$25
2019-06-28Sold$50,500$18
2019-06-13Listed for sale$50,000$18
2019-05-31Pending sale$50,000$18
2019-05-30Listed for sale$50,000$18
2018-10-02Sold$121,500$44
2018-09-12Price change$80,000$29
2018-08-13Listed for sale$75,000$27

Tax History

YearProperty TaxTax Assessment
2025$7,778.11$288,760
2024$878.32$30,000
2023$838.84$30,000
2022$925.18$30,000
2021$989.59$30,000
2020$570.34$15,000
2019$574.4$15,000
2018$518.07$15,000
2017$574.4$15,000
2016$518.53$15,000
2015$518.53$15,000
2014$523.21$15,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,780
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: $739,000Rent Basis: Observed Comp Model ($4,997/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $216/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.02%

NOI: $37,083/yr

Cash-on-Cash Yield
-5.3%

On $169,970 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+67.9%

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)-$541/mo
Homeowner / Hazard Insurance-$216/mo
Vacancy Reserve (5% of rent)-$250/mo
Repairs & Maintenance (10% of rent)-$500/mo
Property Management (8% of rent)-$400/mo
Total Pure Operating Expenses-$1,907/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,997/mo
Less: Operating Expenses-$1,907/mo
Net Operating Income (NOI)+$3,090/mo
Less: Debt Service (30yr @ 6.75%)-$3,835/mo
Net Cash Flow
$-744/mo
$-8,931/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Augusta.