120 Northlake Drive Warner Robins, GA 31093
MULTI_FAMILY - Warner Robins, GA
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 agent Brittney Thomas (478) 957-0973
Listing office KELLER WILLIAMS REALTY MIDDLE GEORGIA 4851 Russell Pkwy, Warner Robins, GA (478) 333-5050
Listing date Jul 15, 2026
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.
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 |