Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$336,400

For Sale - Active
900 Bay Laurel Cir, Warner Robins, GA 31088
4 Beds
3 Baths
2,256 Square Feet
0.00 Acres Lot
Built in 2001
For Sale - Active
Units n/a
Checked: 1 hour ago
Updated: Aug 13, 2025 at 03:13AM

Investment Summary


Monthly Cash Flow
-$585
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Property Description


0.00 Acres Lot
Built in 2001
For Sale - Active
Units n/a

Located just minutes from Robins Air Force Base, this beautifully maintained home offers the perfect blend of style, comfort, and convenience. Featuring a classic brick front and modern upgrades throughout, this 4-bedroom, 3-bathroom gem boasts luxury vinyl plank (LVP) flooring, elegant rounded archways, and a brand new roof for peace of mind. The kitchen is a chef's dream with granite countertops, stainless steel appliances, a walk-in pantry, and a farmhouse sink that adds a touch of rustic charm. The open-concept layout flows effortlessly into the living and dining areas-perfect for entertaining guests. Retreat to the completely renovated master en suite, where you'll find a spa-like oversized tile shower, double vanity, and tasteful finishes throughout. Enjoy added storage with built-in cabinets in the garage and relax in the privacy of a fully fenced backyard-ideal for pets, play, or quiet evenings. This move-in-ready home combines timeless design with modern convenience in a sought-after location. NO HOA!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Details: Attached, Garage, Kitchen Level, Storage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Vinyl siding
  • Foundation: Slab
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0W1140006000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Brick Front, Ranch
  • Year Built: 2001

Tax Information

  • Annual Tax: $2,901

Utilities

  • Water & Sewer: Public
  • Heating: Central, Other
  • Cooling: Electric

Location

  • County: Houston

Listing Details


Listed by:
Ashley A Mullinax
Self Property Advisors
(678) 272-7087

Source:
Georgia MLS
MLS#: 10583123
Georgia MLS

Investment Summary


Monthly Cash Flow
-$585
Cap Rate
4.1%
Cash-on-Cash Return
-9.1%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.8%

Purchase Details

Find an Agent

Purchase price:
$336,400
Amount financed:
-$269,120
Down payment:
$67,280
Closing costs:
$10,092
Rehab costs:
$0
Initial cash invested:
$77,372
Square feet:
2,256
Cost per square foot:
$149
Monthly rent per square foot:
$0.89

Financing Details

Find a Lender

Loan amount:
$269,120
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,723
Property tax:
$242
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,105

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$242-$2,902
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$742-$8,902

Cash Flow


Monthly Yearly
Net operating income:
$1,138 $13,656
Mortgage payments:
-$1,723 -$20,676
Cash flow:
$585 $7,020