For SaleRisky Deal6 days on market

1885 Monroe Dr NE

1885 Monroe Dr NE, Atlanta, GA 30324, Atlanta, GA 30324
$850,000
Zestimate®:$832,000

Listing Price

Property image 1
1885 Monroe Dr NE, Atlanta, GA 30324
Loc: Atlanta, GA
Days Listed
6
Tax Assessed
$628k
Zestimate®
$832k
Market Rate
Lot Size
0.25 acres
Rent Estimate
$4,225/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.

9

Morningside Elementary School

K-5
1.4 mi away
9

David T Howard Middle School

6-8
3.3 mi away
9

Midtown High School

9-12
1.8 mi away
Haven Underwritten Market·Prime (>= 1.25x)

Atlanta, GA Investment Analysis (2026)

Cap Rate Range: 6.2% - 7.5% · Median Rent: $2,650/mo · Effective Tax: 0.91%

Open Atlanta Market Underwrite

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

craftsmanbungalowcovered front porchblue sidingred front doorlandscapedwooded lotcozyresidentialgable rooflawntraditionalcharming

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.58%
Total ROI
36.6%
Cash Flow
$-1,876/mo
DSCR
0.57
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-1,876/mo net cash flow with a 3.6% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Atlanta, GA
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-10Listed for sale$850,000$394
2022-02-24Sold$585,000$271
2022-02-15Pending sale$569,900$264
2022-02-09Contingent$569,900$264
2022-02-08Listed for sale$569,900$264
2022-01-10Pending sale$569,900$264
2022-01-04Listed for sale$569,900$264
2020-08-12Listing removed$569,900$264
2020-06-04Price change$569,900$264
2020-04-02Price change$574,900$267
2020-02-11Listed for sale$599,900$278
2016-03-25Listing removed$555,000$257
2016-03-18Price change$555,000$257
2016-03-08Price change$565,000$262
2016-02-16Price change$575,000$267
2016-02-10Listed for sale$589,000$273
1998-10-16Sold$258,900$120

Tax History

YearProperty TaxTax Assessment
2025$7,756.99$251,200
2024$7,853.57$257,400
2023$4,328.07$227,880
2022$6,013.77$221,880
2021$5,828.42$215,400
2020$8,289.94$200,240
2019$6,100.99$196,680
2018$6,100.99$167,320
2017$6,100.99$117,240
2016$4,424$117,240
2015$4,357.58$117,240
2014$4,005.43$117,240
2013$3,799.82$114,960
2012$3,827.55$114,960
2011$0$114,960
2010$4,473.17$125,560
2009$1,116.15$125,560
2008$0$125,560
2007$1,175.26$111,600
2005$0$111,600
2004$1,287.73$108,240
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,156
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 4b/2ba in Atlanta
+18% vs. list
$
$97,020
75% Rule
Maximum Allowable Offer (MAO)
$655,230

Calculated as (75% × $1,003,000) − $97,020

Asking Price is $194,770 (22.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $655,230 based on $97,020 in required updates.
Current Asking Price:$850,000
Estimated ARV:$1,003,000
Estimated Renovation:$97,020
All-In Capital Basis (MAO + Rehab):$752,250
Projected Equity Margin:+$250,750
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 Provenance:[Observed] List Price: $850,000[Observed] Rent: $4,225/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $248/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.58%

NOI: $30,411/yr

Cash-on-Cash Yield
-11.5%

On $195,500 invested

DSCR Ratio
0.57x

Negative debt coverage

5-Yr Leveraged ROI
+36.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (0.9% of basis)-$471/mo
[Estimated]Homeowner / Hazard Insurance-$248/mo
[Defaulted]Vacancy Reserve (5% of rent)-$211/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$423/mo
[Defaulted]Property Management (8% of rent)-$338/mo
Total Pure Operating Expenses-$1,691/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,225/mo
Less: Operating Expenses-$1,691/mo
Net Operating Income (NOI)+$2,534/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-1,876/mo
$-22,515/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.