0out of 100
Excellent

1470 Bankston Ave, Macon, GA 31204, USA

Score Breakdown
Profit Margin45/45
Demand & Speed35/35
Location15/20
$
$45,000
%
$9,000 cash at risk up front
95
1470 Bankston Ave, Macon, GA 31204, USA
3 bd1 ba17,424 sqft

Excellent

95/100

Excellent flip potential — resell near $2.8M for about $2.5M profit (5598.6% margin) after costs. Hot demand, ~23 days on market.

Highlights
  • 5598.6% profit margin after costs
  • $2.5M projected profit
  • Hot buyer demand
  • ~23 days to sell
Watch-outs
  • No major exit red flags

Price vs. Market

Good
Your offer
$3/sqft
Area avg
$157/sqft
98% below market average
You save ~$2,683,296 vs buying at market rate
Your offer
$45,000
At market rate
$2,735,568

ARV Assessment

GoodAI Estimate
ARV Low
$2.5M
Est. ARV
$2.8M
ARV High
$3.1M
Total Investment
$45k
Est. ARV
$2.8M
Rehab Cost
$47k
Potential Equity
$2.8M
Comparable Reasoning

Based on 6 recent sales within 0.5 miles, comparable townhome homes of similar size traded between $2.5M and $3.1M. The subject's 17,424 sqft and 3bd/1ba layout supports a midpoint estimate of $2.8M.

2 more details
Condition Assessment

Property presents in turnkey condition. Estimated rehab of $47k covers minor refresh and make-ready.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodAI Estimate
Rent Low
$21,160
Est. Rent/mo
$23,000
Rent High
$25,300
Monthly Rent
$23,000
Annual Rent
$276k
Rental Yield
613.3%
Cap Rate
337.3%
Market Assessment

The Kansas City rental market shows strong demand. Median area rent is $917/mo with a 17% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $21,160–$25,300. At $23,000/mo the gross yield is 613.33% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.76% 30-yr fixed national average (as of 2026-09-10). Adjust below to match your quote.
Price
$45,000
Loan
$36,000
$9,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$234/mo
Estimated Rent$23,000/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return2987.47%
Total Payment
$594/mo
Monthly Cash Flow
+$22,406/mo
Positive cash flow: $22,406/mo

Neighborhood Profile

Needs WorkLive Data
ETier
Developing Neighborhood26/100
Composite socioeconomic score
Median Income
$38k
Median Home
$124k
Median Rent
$917/mo
Homeownership
44.27%
Vacancy
16.93%
Population
32,730
Score Breakdown
Income & Wealth
19
Housing Market
23
Education
33
Employment
26
Stability
38
Infrastructure
56
Neighborhood data — see the full analysis on Offa

City Population

Good
Kansas City, MO
10-year population trend
+6.5% / decade
City Population
687,000
Density / sq mi
4,114
Area (sq mi)
167
Within 1 Mile
11,000
1-Mile Density
3,503
Trend Years
2014–2023

Get alerts for deals like this in Kansas City

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby