FOR_SALEExcellent Deal160 days on market

3317 Forest Estates Dr

3317 Forest Estates Dr, Augusta, GA 30909, Augusta, GA 30909
$179,900
Zestimate®:$199,900$20,000 Under Market

Listing Price

Property image 1
3317 Forest Estates Dr, Augusta, GA 30909
Loc: Augusta, GA
Days Listed
160
Tax Assessed
$165k
Zestimate®
$200k
10% Under Valued
Lot Size
0.25 acres
Rent Estimate
$1,910/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

Sue Reynolds Elementary School

PK-5
2.3 mi away
N/A

Langford Middle School

6-8
2.1 mi away
3

Academy of Richmond County High School

9-12
3.9 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
9.70%
Total ROI
38.1%
Cash Flow
$544/mo
DSCR
1.60
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
2026-05-14Listed for sale$199,900$106
2026-04-20Pending sale$199,900$106
2026-04-03Listed for sale$199,900$106
2026-03-31Pending sale$199,900$106
2026-03-20Price change$199,900$106
2026-03-05Price change$209,900$111
2026-01-27Price change$219,000$116
2025-11-25Price change$229,000$121
2025-11-07Listed for sale$240,000$127
2023-05-25Listing removed$0
2023-05-12Listed for rent$1,475$1
2019-10-12Listing removed$1,100$1
2019-10-01Listed for rent$1,100$1
2019-03-22Listing removed$1,100$1
2019-03-18Listed for rent$1,100$1
2018-12-02Listing removed$1,050$1
2018-11-02Price change$1,050$1
2018-09-19Listed for rent$1,100$1
2017-08-30Sold$95,000$50
2017-06-21Listed for sale$100,000$53
2015-06-20Listing removed$79,900$42
2014-12-11Listed for sale$79,900$42

Tax History

YearProperty TaxTax Assessment
2025$2,230.37$66,180
2024$2,187.72$67,396
2023$1,973.39$62,396
2022$1,816$50,721
2021$1,724.76$44,084
2020$1,689.84$40,003
2019$1,700.64$40,003
2018$1,576.75$40,003
2017$1,635.29$40,003
2016$1,642.92$40,003
2015$1,642.92$38,208
2014$1,596.56$38,208
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
1,887
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: $179,900Rent Basis: Observed Comp Model ($1,910/mo)State Tax Benchmark: 0.9% (GA)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.32%

NOI: $14,959/yr

Cash-on-Cash Yield
9.1%

On $41,377 invested

DSCR Ratio
1.34x

Prime loan qualification

5-Yr Leveraged ROI
+139.6%

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)-$124/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$96/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$663/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,910/mo
Less: Operating Expenses-$663/mo
Net Operating Income (NOI)+$1,247/mo
Less: Debt Service (30yr @ 6.75%)-$933/mo
Net Cash Flow
$313/mo
$3,758/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Augusta.