For SaleNeutral Deal8 days on market

3750 Tuxedo Rd NW

3750 Tuxedo Rd NW, Atlanta, GA 30305, Atlanta, GA 30305
$9,950,000
Zestimate®:$6,666,800

Listing Price

Property image 1
3750 Tuxedo Rd NW, Atlanta, GA 30305
Loc: Atlanta, GA
Days Listed
8
Tax Assessed
$6012k
Zestimate®
$6667k
Market Rate
Lot Size
2.00 acres
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.

8

Jackson Elementary School

PK-5
2 mi away
8

Sutton Middle School

6-8
1.9 mi away
7

North Atlanta High School

9-12
3 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

neoclassicalcolonial revivalluxury mansionbrick exteriorgrand columnspedimentcircular drivewaysymmetricalstatelyarch windowprofessional landscapingimposing facadeupscalemulti-story

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.50%
Total ROI
100.1%
Cash Flow
$2,253/mo
DSCR
1.04
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $2,253/mo net cash flow with a 6.5% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.5%)
  • 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
2026-09-08Listed for sale$9,950,000$539
2024-09-11Sold$4,442,500$241
2024-08-06Pending sale$4,999,999$271
2024-07-01Price change$4,999,999$271
2024-05-19Price change$5,300,000$287
2024-05-02Listed for sale$6,000,000$325
2022-11-16Listing removed$0
2022-09-01Listed for rent$35,000$2
2021-06-02Listing removed$0
2020-12-20Listed for sale$5,663,902$307
2020-05-20Listing removed$30,000$2
2020-02-05Listed for rent$30,000$2
2018-06-12Listing removed$6,995,000$379
2015-07-11Price change$6,995,000$379
2015-07-09Price change$7,000,000$379
2015-07-07Listed for sale$6,995,000$379
2015-05-20Listing removed$6,995,000$379
2015-02-13Listed for sale$6,995,000$379
2015-01-07Listing removed$6,995,000$379
2014-12-24Listed for sale$6,995,000$379
2012-08-17Sold$3,564,000$193
2012-05-31Listed for sale$4,449,000$241
2011-10-04Sold$4,000,000$217
2011-05-08Listed for sale$6,250,000$339
2011-02-17Listing removed$8,500,000$461
2010-07-14Listed for sale$8,500,000$461
2005-09-21Sold$2,197,500$119
2005-02-03Sold$2,000,000$108

Tax History

YearProperty TaxTax Assessment
2025$96,766.35$2,404,680
2024$0$2,620,000
2023$66,197.6$3,077,840
2022$83,981.72$2,075,160
2021$80,068.92$1,926,880
2020$71,208$1,720,000
2019$67,652.08$1,720,000
2018$67,652.08$2,125,320
2017$67,652.08$1,619,200
2016$70,550.45$1,619,200
2015$69,212.62$1,580,360
2014$71,655.11$1,580,360
2013$62,897.58$1,425,570
2012$0$1,580,360
2011$6,017.6$1,580,360
2010$68,664.6$1,580,360
2009$58,918.9$1,580,360
2008$59,174.2$1,246,200
2007$2,493.74$236,800
2005$0$493,040
2001$16,396.1$400,560
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
10
Sq Ft
18,455
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 6b/10ba in Atlanta
+18% vs. list
$
$830,475
75% Rule
Maximum Allowable Offer (MAO)
$7,975,275

Calculated as (75% × $11,741,000) − $830,475

Asking Price is $1,974,725 (19.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $7,975,275 based on $830,475 in required updates.
Current Asking Price:$9,950,000
Estimated ARV:$11,741,000
Estimated Renovation:$830,475
All-In Capital Basis (MAO + Rehab):$8,805,750
Projected Equity Margin:+$2,935,250
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: $9,950,000[Estimated] Rent: $79,600/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $2,902/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.50%

NOI: $646,575/yr

Cash-on-Cash Yield
1.2%

On $2,288,500 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+100.1%

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)-$4,509/mo
[Estimated]Homeowner / Hazard Insurance-$2,902/mo
[Defaulted]Vacancy Reserve (5% of rent)-$3,980/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$7,960/mo
[Defaulted]Property Management (8% of rent)-$6,368/mo
Total Pure Operating Expenses-$25,719/mo
Net Investor Cash Flow
Gross Scheduled Rent+$79,600/mo
Less: Operating Expenses-$25,719/mo
Net Operating Income (NOI)+$53,881/mo
Less: Debt Service (30yr @ 6.75%)-$51,628/mo
Net Cash Flow
$2,253/mo
$27,034/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.