FOR_SALEGood Deal8 days on market

2018 Greene Street

2018 Greene Street, Augusta, GA 30904, Augusta, GA 30904
$159,900
Zestimate®:$186,800$26,900 Under Market

Listing Price

Property image 1
2018 Greene Street, Augusta, GA 30904
Loc: Augusta, GA
Days Listed
8
Tax Assessed
$118k
Zestimate®
$187k
14% Under Valued
Lot Size
9,583 sqft
Rent Estimate
$1,189/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

Lamar Elementary School

PK-5
0.4 mi away
4

W.S. Hornsby K-8 School

6-8
4.1 mi away
2

Laney 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
6.39%
Total ROI
21.6%
Cash Flow
$44/mo
DSCR
1.05
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
2026-05-25Price change$172,000$75
2026-05-11Listed for sale$179,900$78
2026-05-11Listing removed$179,900$78
2026-04-30Price change$179,900$78
2026-04-08Listed for sale$189,900$82
2023-04-05Sold$105,000$45
2023-03-20Pending sale$110,000$48
2023-03-09Contingent$110,000$48
2023-02-16Price change$110,000$48
2023-01-24Price change$120,000$52
2023-01-12Listed for sale$130,000$56
2000-08-21Sold$45,000$19
1998-06-12Sold$38,000$16

Tax History

YearProperty TaxTax Assessment
2025$1,735.57$47,188
2024$1,600.16$42,000
2023$320.5$58,240
2022$310.5$38,374
2021$310.5$29,330
2020$310.5$24,794
2019$310.5$24,794
2018$310.5$24,794
2017$310.5$24,794
2016$310.5$24,794
2015$310.5$24,794
2014$310.5$24,794
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,154
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: $159,900Rent Basis: Observed Comp Model ($1,189/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.46%

NOI: $8,725/yr

Cash-on-Cash Yield
-3.3%

On $36,777 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+77.5%

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)-$88/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$59/mo
Repairs & Maintenance (10% of rent)-$119/mo
Property Management (8% of rent)-$95/mo
Total Pure Operating Expenses-$462/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,189/mo
Less: Operating Expenses-$462/mo
Net Operating Income (NOI)+$727/mo
Less: Debt Service (30yr @ 6.75%)-$830/mo
Net Cash Flow
$-103/mo
$-1,232/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Augusta.