For SaleRisky Deal4 days on market

809 Dill Ave SW

809 Dill Ave SW, Atlanta, GA 30310, Atlanta, GA 30310
$445,000
Zestimate®:$441,400

Listing Price

Property image 1
809 Dill Ave SW, Atlanta, GA 30310
Loc: Atlanta, GA
Days Listed
4
Tax Assessed
$427k
Zestimate®
$441k
Market Rate
Lot Size
9,322 sqft
Rent Estimate
$2,592/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.

5

Perkerson Elementary School

PK-5
1.4 mi away
5

Sylvan Hills Middle School

6-8
0.4 mi away
1

Carver High School

9-12
1.4 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 porchstaircasewhite sidingrailingwooded lotsloped lawnresidentialcozysingle-storylandscaped shrubs

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.17%
Total ROI
49.5%
Cash Flow
$-763/mo
DSCR
0.67
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-763/mo net cash flow with a 4.2% 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
2026-09-12Listed for sale$445,000$264
2025-10-27Listing removed$465,000$276
2025-09-18Listed for sale$465,000$276
2025-07-30Pending sale$465,000$276
2025-06-17Listed for sale$465,000$276
2024-11-22Listing removed$449,900$267
2024-11-21Listed for sale$449,900$267
2019-03-05Sold$290,000$172
2018-07-24Sold$105,000$62
2017-10-19Sold$54,300$32

Tax History

YearProperty TaxTax Assessment
2025$6,982.34$170,680
2024$6,147.55$150,160
2023$4,394.55$137,760
2022$4,084.23$100,920
2021$4,783.43$118,080
2020$4,385.09$105,920
2019$470.31$11,640
2018$470.31$11,360
2017$470.31$3,000
2016$129.57$3,000
2015$0$3,000
2014$0$3,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,686
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/3ba in Atlanta
+18% vs. list
$
$75,870
75% Rule
Maximum Allowable Offer (MAO)
$317,955

Calculated as (75% × $525,100) − $75,870

Asking Price is $127,045 (28.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $317,955 based on $75,870 in required updates.
Current Asking Price:$445,000
Estimated ARV:$525,100
Estimated Renovation:$75,870
All-In Capital Basis (MAO + Rehab):$393,825
Projected Equity Margin:+$131,275
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: $445,000[Observed] Rent: $2,592/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $130/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.17%

NOI: $18,550/yr

Cash-on-Cash Yield
-8.9%

On $102,350 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.5%

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)-$320/mo
[Estimated]Homeowner / Hazard Insurance-$130/mo
[Defaulted]Vacancy Reserve (5% of rent)-$130/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$259/mo
[Defaulted]Property Management (8% of rent)-$207/mo
Total Pure Operating Expenses-$1,046/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,592/mo
Less: Operating Expenses-$1,046/mo
Net Operating Income (NOI)+$1,546/mo
Less: Debt Service (30yr @ 6.75%)-$2,309/mo
Net Cash Flow
$-763/mo
$-9,158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.