OFF_MARKETRisky Deal55 days on market

2719 Hillcrest Ave

2719 Hillcrest Ave, Augusta, GA 30909, Augusta, GA 30909
$749,900
Zestimate®:$704,000

Listing Price

Property image 1
2719 Hillcrest Ave, Augusta, GA 30909
Loc: Augusta, GA
Days Listed
55
Tax Assessed
$641k
Zestimate®
$704k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,307/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
1.3 mi away
N/A

Langford Middle School

6-8
0.7 mi away
3

Academy of Richmond County High School

9-12
1.6 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
2.64%
Total ROI
2.9%
Cash Flow
$-2,142/mo
DSCR
0.44
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
2026-06-29Price change$749,900$225
2026-06-04Price change$840,000$253
2026-03-05Price change$850,000$256
2026-02-20Listed for sale$875,000$263
2012-06-25Sold$420,000$126
2006-08-15Sold$439,857$132

Tax History

YearProperty TaxTax Assessment
2025$7,649.12$256,524
2024$7,725.66$259,280
2023$7,413.43$259,520
2022$6,643.62$207,100
2021$6,341.1$182,574
2020$6,837.21$184,339
2019$6,896.94$184,339
2018$6,859.51$184,339
2017$6,896.94$184,339
2016$6,862.83$184,339
2015$6,862.83$184,339
2014$6,088.78$161,220
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,326
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: $749,900Rent Basis: Observed Comp Model ($3,307/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $219/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.95%

NOI: $22,157/yr

Cash-on-Cash Yield
-14.2%

On $172,477 invested

DSCR Ratio
0.47x

Negative debt coverage

5-Yr Leveraged ROI
+23.1%

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)-$481/mo
Homeowner / Hazard Insurance-$219/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$331/mo
Property Management (8% of rent)-$265/mo
Total Pure Operating Expenses-$1,461/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,307/mo
Less: Operating Expenses-$1,461/mo
Net Operating Income (NOI)+$1,846/mo
Less: Debt Service (30yr @ 6.75%)-$3,891/mo
Net Cash Flow
$-2,045/mo
$-24,536/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Augusta.