For SaleRisky Deal9 days on market

330 Oxnard Cir SW

330 Oxnard Cir SW, Atlanta, GA 30331, Atlanta, GA 30331
$383,000
Zestimate®:$378,900

Listing Price

Property image 1
330 Oxnard Cir SW, Atlanta, GA 30331
Loc: Atlanta, GA
Days Listed
9
Tax Assessed
$378k
Zestimate®
$379k
Market Rate
Lot Size
0.26 acres
Rent Estimate
$2,981/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

Stonewall Tell Elementary School

PK-5
1.5 mi away
6

Sandtown Middle School

6-8
1.8 mi away
5

Westlake High School

9-12
0.8 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

traditionaltwo-storybrick exteriorsuburbanattached garagegabled roofbay windowspacious lawnfront-facing garagecurb appealresidentialwell-maintainedfamily home

Haven AI Verdict

Recommendation
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
5.95%
Total ROI
88.2%
Cash Flow
$-88/mo
DSCR
0.96
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-88/mo net cash flow with a 6.0% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.0%)
  • 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
2026-09-07Listed for sale$383,000$123
2026-08-05Sold$358,500$116
2011-09-30Sold$145,000$47
2011-08-29Price change$149,700$48
2011-08-12Listed for sale$155,000$50
2008-08-22Sold$171,000$55
2006-05-08Sold$206,000$66

Tax History

YearProperty TaxTax Assessment
2025$5,825.46$151,240
2024$5,649.97$146,680
2023$5,660.24$146,680
2022$4,502.76$114,840
2021$3,636.25$90,840
2020$2,533.57$89,760
2019$1,887.76$80,240
2018$1,887.76$66,880
2017$1,887.76$48,360
2016$1,625.18$48,360
2015$1,977.01$48,360
2014$2,085.39$48,360
2013$2,011.87$48,360
2012$1,920.96$48,360
2011$0$55,560
2010$1,686.9$58,760
2009$0$77,400
2008$0$77,400
2007$2,119.31$77,520
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,102
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/3ba in Atlanta
+18% vs. list
$
$139,590
75% Rule
Maximum Allowable Offer (MAO)
$199,365

Calculated as (75% × $451,940) − $139,590

Asking Price is $183,635 (47.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $199,365 based on $139,590 in required updates.
Current Asking Price:$383,000
Estimated ARV:$451,940
Estimated Renovation:$139,590
All-In Capital Basis (MAO + Rehab):$338,955
Projected Equity Margin:+$112,985
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: $383,000[Observed] Rent: $2,981/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $112/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.95%

NOI: $22,798/yr

Cash-on-Cash Yield
-1.2%

On $88,090 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+88.2%

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)-$284/mo
[Estimated]Homeowner / Hazard Insurance-$112/mo
[Defaulted]Vacancy Reserve (5% of rent)-$149/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$298/mo
[Defaulted]Property Management (8% of rent)-$238/mo
Total Pure Operating Expenses-$1,081/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,981/mo
Less: Operating Expenses-$1,081/mo
Net Operating Income (NOI)+$1,900/mo
Less: Debt Service (30yr @ 6.75%)-$1,987/mo
Net Cash Flow
$-88/mo
$-1,050/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.