New Construction
120 Northlake Drive Warner Robins, GA 31093
New
120 Northlake Drive, Warner Robins, GA, 31093
$315,000
For Sale
$315,000
MULTI_FAMILY - Warner Robins, GA
Property Size1,120 SF
Price / SF$281.25
Days on Market2
Property Features for 120 Northlake Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Property condition
- Under Construction
- Appliances
- Electric Range, Dishwasher, Microwave, Refrigerator
- Standard status
- Active
- Size
- 1,120 SF
Utilities
- Heating system
- Central, Electric (Heating)
- Cooling system
- Electric, Central Air
Building Details
- Year built
- 2026
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Vinyl
Listing Agency
KELLER WILLIAMS REALTY MIDDLE GEORGIA
(478) 333-5050
4851 Russell Pkwy, Warner Robins, GA
Listed by
Brittney Thomas
(478) 957-0973
Added: Jul 15 Checked: Jul 16 at 3:06 pm
MLS# 264267
Listing URL
Copyright © 2026 Central Georgia MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This new construction duplex is to be built and will include two separate units, each with three bedrooms and two full bathrooms. Both units are designed with an open concept floor plan and modern finishes, including stainless steel appliances and luxury vinyl plank flooring. Kitchens are described as having marble countertops and cabinetry. Each unit also features a large walk-in laundry room, covered front entries, a back patio, and dedicated parking, along with low-maintenance exterior finishes.
The property is located in Warner Robins, Georgia, in Houston County, with convenience to shopping, dining, schools, and Robins Air Force Base as described in the remarks.
The property is located in Warner Robins, Georgia, in Houston County, with convenience to shopping, dining, schools, and Robins Air Force Base as described in the remarks.
Key Highlights
- New construction duplex (to be built), estimated YearBuilt 2026
- Each unit offers 3 bedrooms and 2 full bathrooms with an open‑concept floor plan
- Kitchens include marble countertops, cabinetry, and stainless steel appliances (electric range, dishwasher, microwave, refrigerator)
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $14.1k | $12.60 |
| − Vacancy | −$917 | −$0.82 |
| EGI | $13.2k | $11.78 |
| − OpEx | −$4.0k | −$3.53 |
| NOI | $9.2k | $8.25 |
1,120 SF · lease $12.60/SF/yr · vacancy 6.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$131.9K
$115.5K – $153.9K
NOI $9,236 @ 7.0% cap · market cap 2.93%
Second Best
Apartment 5plus
$122.1K
$106.8K – $142.5K
NOI $8,547 @ 7.0% cap · market cap 2.71%
Theoretical Best
Office A
$241.7K
$211.5K – $282.0K
NOI $16,921 @ 7.0% cap · market cap 5.37%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - New construction duplex to be built with two units, each featuring three bedrooms and two full bathrooms.
Where is this duplex located?
The property is located at 120 Northlake Drive Warner Robins, GA.
What is the asking price?
The asking price for this property is $315,000.
What are key features of this property?
This property features: New construction duplex (to be built), estimated YearBuilt 2026; Each unit offers 3 bedrooms and 2 full bathrooms with an open‑concept floor plan; Kitchens include marble countertops, cabinetry, and stainless steel appliances (electric range, dishwasher, microwave, refrigerator)
