FOR_SALERisky Deal19 days on market
1440 Johns Road
1440 Johns Road, Augusta, GA 30904, Augusta, GA 30904
1440 Johns Road, Augusta, GA 30904
Loc: Augusta, GA
Days Listed
19
Tax Assessed
$88k
Zestimate®
$248k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$1,607/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.
3
Monte Sano Elementary School
PK-5
0.3 mi away
N/A
Langford Middle School
6-8
1.6 mi away
3
Academy of Richmond County High School
9-12
0.9 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
4.25%
Total ROI
10.9%
Cash Flow
$-378/mo
DSCR
0.70
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-09-04 | Price change | $249,900 | $171 |
| 2026-08-07 | Price change | $267,000 | $183 |
| 2026-05-11 | Listed for sale | $279,000 | $191 |
| 2026-05-11 | Listing removed | $279,000 | $191 |
| 2026-04-24 | Listed for sale | $279,000 | $191 |
| 2026-04-16 | Pending sale | $279,000 | $191 |
| 2026-03-28 | Listed for sale | $279,000 | $191 |
| 2022-07-01 | Sold | $200,000 | $137 |
| 2022-05-18 | Pending sale | $209,900 | $144 |
| 2022-04-13 | Listed for sale | $209,900 | $144 |
| 2022-04-12 | Pending sale | $209,900 | $144 |
| 2022-04-08 | Listed for sale | $209,900 | $144 |
| 2016-02-10 | Sold | $129,900 | $89 |
| 2015-10-31 | Price change | $129,900 | $89 |
| 2015-10-09 | Price change | $135,000 | $92 |
| 2015-09-22 | Price change | $138,900 | $95 |
| 2015-07-31 | Price change | $139,900 | $96 |
| 2015-06-01 | Price change | $141,900 | $97 |
| 2015-04-03 | Listed for sale | $144,900 | $99 |
| 2010-07-13 | Listing removed | $154,900 | $106 |
| 2010-05-04 | Price change | $154,900 | $106 |
| 2010-05-01 | Price change | $159,900 | $109 |
| 2010-02-28 | Price change | $154,900 | $106 |
| 2009-11-04 | Price change | $159,900 | $109 |
| 2009-07-19 | Listed for sale | $165,000 | $113 |
| 2007-02-02 | Sold | $158,000 | $108 |
| 2002-10-01 | Sold | $123,000 | $84 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $2,904 | $87,996 |
| 2024 | $2,866.84 | $89,156 |
| 2023 | $2,594.48 | $80,000 |
| 2022 | $2,301.44 | $70,106 |
| 2021 | $2,285.55 | $64,584 |
| 2020 | $2,054.6 | $54,260 |
| 2019 | $2,070.56 | $54,260 |
| 2018 | $2,060.56 | $54,260 |
| 2017 | $2,070.53 | $54,260 |
| 2016 | $2,001.32 | $54,260 |
| 2015 | $2,001.32 | $54,260 |
| 2014 | $1,958.13 | $50,963 |
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: $249,900Rent Basis: Observed Comp Model ($1,607/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.14%
NOI: $12,857/yr
Cash-on-Cash Yield
-4.7%
On $57,477 invested
DSCR Ratio
0.83x
Negative debt coverage
5-Yr Leveraged ROI
+70.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.9% of basis)-$66/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$80/mo
Repairs & Maintenance (10% of rent)-$161/mo
Property Management (8% of rent)-$129/mo
Total Pure Operating Expenses-$536/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,607/mo
Less: Operating Expenses-$536/mo
Net Operating Income (NOI)+$1,071/mo
Less: Debt Service (30yr @ 6.75%)-$1,297/mo
Net Cash Flow
$-225/mo
$-2,703/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Augusta.