For SaleRisky Deal97 days on market

79 Lakeview Dr NE

79 Lakeview Dr NE, Atlanta, GA 30317, Atlanta, GA 30317

$620,000

Zestimate®:$617,600

Listing Price

79 Lakeview Dr NE, Atlanta, GA 30317

Loc: Atlanta, GA

Days Listed

Zestimate®

$618k

Market Rate

Lot Size

6,970 sqft

Rent Estimate

$2,918/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.

Toomer Elementary School

PK-5

0.9 mi away

King Middle School

6-8

4.1 mi away

Maynard H. Jackson- Jr. 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

craftsmanbungalowpainted brickshingle sidingcovered porchgabled roofcurb appealcozystone walkwaylandscapedresidentialtraditionalvintage charm

Haven AI Verdict

Recommendation

Risky

Confidence Score: 5/10

Exercise caution due to potential market volatility.

Cap Rate

3.10%

Total ROI

26.2%

Cash Flow

$-1,616/mo

DSCR

0.50

Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-1,616/mo net cash flow with a 3.1% 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

Date	Event	Price	Price/sqft
2026-07-16	Price change	$620,000	$428
2026-07-02	Price change	$665,000	$459
2026-06-17	Listed for sale	$680,000	$469
2026-06-15	Pending sale	$680,000	$469
2026-06-11	Listed for sale	$680,000	$469
2022-07-14	Sold	$577,000	$398
2022-06-18	Pending sale	$549,900	$379
2022-06-17	Contingent	$549,900	$379
2022-06-09	Listed for sale	$549,900	$379

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,450

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.

Estimated After-Repair Value (ARV) [estimated]Modeled value-add projection (+18% baseline) for 3b/2ba in Atlanta

+18% vs. list

Rehab Budget & Scope (1,450 sq ft)$65,250

Institutional Acquisition Rule75% Rule

Maximum Allowable Offer (MAO)

$483,450

Calculated as (75% × $731,600) − $65,250

Asking Price is $136,550 (22.0%) Above MAO

To achieve your target margin of 25%, submit an initial counteroffer closer to $483,450 based on $65,250 in required updates.

Current Asking Price:$620,000

Estimated ARV:$731,600

Estimated Renovation:$65,250

All-In Capital Basis (MAO + Rehab):$548,700

Projected Equity Margin:+$182,900

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: $620,000[Observed] Rent: $2,918/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $181/mo[Defaulted] Reserves: 23% OpEx Baseline

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.10%

NOI: $19,210/yr

Cash-on-Cash Yield

-13.6%

On $142,600 invested

DSCR Ratio

0.50x

Negative debt coverage