For SaleRisky Deal5 days on market

5691 Boreal Way SW

5691 Boreal Way SW, Atlanta, GA 30331, Atlanta, GA 30331
$495,000
Zestimate®:$488,300

Listing Price

Property image 1
5691 Boreal Way SW, Atlanta, GA 30331
Loc: Atlanta, GA
Days Listed
5
Tax Assessed
$592k
Zestimate®
$488k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$3,340/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.

6

Randolph Elementary School

PK-5
1.3 mi away
6

Sandtown Middle School

6-8
1 mi away
5

Westlake High School

9-12
0.5 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

traditionalbrick facadetwo-storydouble front doorsgabled roofattached garagearched windowconcrete drivewaylandscaped front yardresidentialsuburbanwell-maintainedmulti-pane windows

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
4.81%
Total ROI
63.4%
Cash Flow
$-584/mo
DSCR
0.77
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-584/mo net cash flow with a 4.8% 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
2026-09-11Listed for sale$495,000$129
2008-01-17Sold$471,000$123

Tax History

YearProperty TaxTax Assessment
2025$889.08$236,600
2024$833.21$234,880
2023$471.32$211,680
2022$901.81$159,200
2021$1,811.51$149,320
2020$3,903.09$138,280
2019$2,371.49$138,280
2018$2,371.49$138,280
2017$2,371.49$96,120
2016$2,748.82$96,120
2015$3,230.01$96,120
2014$3,380.18$96,120
2013$0$96,120
2012$3,496.61$104,640
2011$0$111,640
2010$3,778.58$115,000
2009$5,261.91$156,560
2008$0$156,560
2007$1,110.7$32,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,827
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 5b/4ba in Atlanta
+18% vs. list
$
$172,215
75% Rule
Maximum Allowable Offer (MAO)
$265,860

Calculated as (75% × $584,100) − $172,215

Asking Price is $229,140 (46.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $265,860 based on $172,215 in required updates.
Current Asking Price:$495,000
Estimated ARV:$584,100
Estimated Renovation:$172,215
All-In Capital Basis (MAO + Rehab):$438,075
Projected Equity Margin:+$146,025
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: $495,000[Observed] Rent: $3,340/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $144/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.81%

NOI: $23,810/yr

Cash-on-Cash Yield
-6.2%

On $113,850 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.4%

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)-$444/mo
[Estimated]Homeowner / Hazard Insurance-$144/mo
[Defaulted]Vacancy Reserve (5% of rent)-$167/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$334/mo
[Defaulted]Property Management (8% of rent)-$267/mo
Total Pure Operating Expenses-$1,356/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,340/mo
Less: Operating Expenses-$1,356/mo
Net Operating Income (NOI)+$1,984/mo
Less: Debt Service (30yr @ 6.75%)-$2,568/mo
Net Cash Flow
$-584/mo
$-7,011/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.

5691 Boreal Way SW | Atlanta, GA | Haven AI Analysis | Haven by ScoutHavens