For SaleGood Deal29 days on market

2592 Baker Rd NW

2592 Baker Rd NW, Atlanta, GA 30318, Atlanta, GA 30318
$270,000

Listing Price

Property image 1
2592 Baker Rd NW, Atlanta, GA 30318
Loc: Atlanta, GA
Days Listed
29
Tax Assessed
$243k
Lot Size
0.35 acres
Rent Estimate
$2,558/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.

4

Bazoline E. Usher/Collier Heights Elmentary School

PK-5
1.2 mi away
4

John Lewis Invictus Academy

6-8
1.5 mi away
2

Douglass High School

9-12
0.6 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

mid-century modernranch stylewhite painted brickcarportbreeze block screenfloor to ceiling windowsgable roofrenovatedminimalistcurb appeallarge windowsmodern lightingwood front door

Haven AI Verdict

Recommendation
Good
Confidence Score: 7/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
7.50%
Total ROI
121.9%
Cash Flow
$287/mo
DSCR
1.20
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $287/mo net cash flow with a 7.5% cap rate. Underwriting indicates good fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (7.5%)
  • Strong rental demand in Atlanta
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
2026-08-19Listed for sale$270,000$179
2025-06-20Listing removed$2,000$1
2025-05-22Listed for rent$2,000$1
2025-05-19Listing removed$339,900$226
2025-04-08Price change$339,900$226
2025-03-05Price change$370,000$246
2025-02-09Price change$380,000$252
2025-01-12Listed for sale$390,000$259
2024-12-23Sold$201,991$134
2024-07-26Sold$201,991$134
2024-06-21Pending sale$189,900$126
2024-05-25Listed for sale$189,900$126
2024-05-20Contingent$189,900$126
2024-05-07Listed for sale$189,900$126
2024-04-15Pending sale$189,900$126
2024-03-29Listed for sale$189,900$126
2021-10-09Listing removed$0
2021-08-21Price change$1,629$1
2021-08-17Listed for rent$1,549$1
2019-09-17Listing removed$1,199$1
2019-07-19Listed for rent$1,199$1
2018-06-28Listing removed$1,085$1
2018-06-19Listed for rent$1,085$1
2017-05-22Listing removed$1,045$1
2017-05-15Listed for rent$1,045$1
2017-02-03Sold$48,000$32
2016-12-12Pending sale$55,000$37

Tax History

YearProperty TaxTax Assessment
2025$3,974.72$97,160
2024$3,904.04$95,360
2023$3,041.99$95,360
2022$3,490.13$86,240
2021$1,861.84$45,960
2020$1,902.74$45,960
2019$1,173.42$45,960
2018$1,173.42$16,160
2017$1,173.42$13,960
2016$384.92$13,960
2015$375.93$13,960
2014$16.75$13,960
2013$16.75$13,960
2012$10.8$9,000
2011$0$11,600
2010$26.5$22,080
2009$0$40,280
2008$0$47,880
2007$0$47,880
2005$0$43,320
2004$0$41,800
2003$0$40,240
2002$0$38,600
2001$264.66$30,160
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,505
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 3b/2ba in Atlanta
+18% vs. list
$
$67,725
75% Rule
Maximum Allowable Offer (MAO)
$171,225

Calculated as (75% × $318,600) − $67,725

Asking Price is $98,775 (36.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $171,225 based on $67,725 in required updates.
Current Asking Price:$270,000
Estimated ARV:$318,600
Estimated Renovation:$67,725
All-In Capital Basis (MAO + Rehab):$238,950
Projected Equity Margin:+$79,650
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: $270,000[Observed] Rent: $2,558/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $100/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.50%

NOI: $20,250/yr

Cash-on-Cash Yield
5.5%

On $62,100 invested

DSCR Ratio
1.20x

Tight qualification

5-Yr Leveraged ROI
+121.9%

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)-$182/mo
[Estimated]Homeowner / Hazard Insurance-$100/mo
[Defaulted]Vacancy Reserve (5% of rent)-$128/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$256/mo
[Defaulted]Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$871/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,558/mo
Less: Operating Expenses-$871/mo
Net Operating Income (NOI)+$1,687/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$287/mo
$3,438/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.