For SaleAverage Deal77 days on market

194 Brownlee Rd SW

194 Brownlee Rd SW, Atlanta, GA 30331, Atlanta, GA 30331
$149,000
Zestimate®:$148,200

Listing Price

Property image 1
194 Brownlee Rd SW, Atlanta, GA 30331
Loc: Atlanta, GA
Days Listed
77
Tax Assessed
$182k
Zestimate®
$148k
Market Rate
Lot Size
9,409 sqft
Rent Estimate
$1,897/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.

3

Miles Elementary School

PK-5
1.5 mi away
3

Young Middle School

6-8
1.4 mi away
2

Mays High School

9-12
1.2 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

split-levelbrick facadewood sidingmetal roofattached garagetwo-storyconcrete drivewaywooded lotfront yardresidentialsuburbantraditionallandscaped

Haven AI Verdict

Recommendation
Average
Confidence Score: 6/10
Exercise caution due to potential market volatility.
Cap Rate
9.86%
Total ROI
173.1%
Cash Flow
$451/mo
DSCR
1.58
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

At a purchase price of $149,000, this Atlanta single-family property offers an attractive entry point, but investors must exercise caution. The reported 9.86% yield and $451 monthly cash flow look promising on paper, yet these figures often fail to account for the heavy maintenance burdens typical of older 1236 sqft properties in this submarket. While the projected 4% appreciation is optimistic for this price bracket, the immediate cash flow provides a thin buffer against vacancy or unexpected capital expenditures. It remains a viable income-play, but rigorous inspection and conservative expense budgeting are mandatory to ensure the net operating income does not erode under management and repair costs.

Strengths
  • Low entry price point
  • Strong gross rental yield
  • Positive monthly cash flow
  • Atlanta market growth potential
Considerations
  • Potential for deferred maintenance in older housing stock
  • Market volatility in lower-price-tier neighborhoods
  • Thin margin for unforeseen capital expenditures
  • Risk of optimistic appreciation projections

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-25Price change$149,000$121
2026-08-13Price change$160,000$129
2026-08-12Price change$170,000$138
2026-08-12Listed for sale$165,000$133
2026-08-04Pending sale$165,000$133
2026-07-30Price change$165,000$133
2026-07-29Price change$170,000$138
2026-07-21Listed for sale$175,000$142
2026-07-21Pending sale$175,000$142
2026-07-01Listed for sale$175,000$142
2016-08-17Sold$67,000$54
2016-08-17Listed for sale$69,900$57
2016-07-14Pending sale$69,900$57
2016-06-30Price change$69,900$57
2016-05-04Price change$74,900$61
2016-04-15Listed for sale$69,000$56
2015-12-11Listing removed$94,000$76
2015-11-26Price change$94,000$76
2015-10-07Listed for sale$99,000$80
2015-09-23Pending sale$99,000$80
2015-04-09Listed for sale$99,000$80
2012-11-26Sold$26,187$21
2012-10-24Pending sale$28,000$23
2012-07-18Listed for sale$28,000$23
2011-12-13Sold$28,000$23

Tax History

YearProperty TaxTax Assessment
2025$2,983.08$72,920
2024$3,864.74$94,400
2023$3,011.36$94,400
2022$3,082.19$76,160
2021$2,597.51$64,120
2020$2,093.18$50,560
2019$1,231.41$38,000
2018$1,231.41$17,720
2017$1,231.41$15,800
2016$1,180.2$16,000
2015$1,184.37$16,000
2014$1,184.37$16,000
2013$559.46$14,920
2012$662.9$14,920
2011$0$29,240
2010$669.53$39,320
2009$145.83$39,320
2008$0$43,040
2007$214.71$43,080
2005$0$45,440
2004$252.7$43,840
2003$893.81$42,080
2002$225.39$39,520
2001$710.97$35,960
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,236
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
$
$55,620
75% Rule
Maximum Allowable Offer (MAO)
$76,245

Calculated as (75% × $175,820) − $55,620

Asking Price is $72,755 (48.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $76,245 based on $55,620 in required updates.
Current Asking Price:$149,000
Estimated ARV:$175,820
Estimated Renovation:$55,620
All-In Capital Basis (MAO + Rehab):$131,865
Projected Equity Margin:+$43,955
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: $149,000[Observed] Rent: $1,897/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $100/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.86%

NOI: $14,688/yr

Cash-on-Cash Yield
15.8%

On $34,270 invested

DSCR Ratio
1.58x

Prime loan qualification

5-Yr Leveraged ROI
+173.1%

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)-$137/mo
[Estimated]Homeowner / Hazard Insurance-$100/mo
[Defaulted]Vacancy Reserve (5% of rent)-$95/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$190/mo
[Defaulted]Property Management (8% of rent)-$152/mo
Total Pure Operating Expenses-$673/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,897/mo
Less: Operating Expenses-$673/mo
Net Operating Income (NOI)+$1,224/mo
Less: Debt Service (30yr @ 6.75%)-$773/mo
Net Cash Flow
$451/mo
$5,410/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.