For SaleRisky Deal6 days on market

750 Park Ave NE APT 22W

750 Park Ave NE APT 22W, Atlanta, GA 30326, Atlanta, GA 30326
$1,195,000
Zestimate®:$1,157,300

Listing Price

Property image 1
750 Park Ave NE APT 22W, Atlanta, GA 30326
Loc: Atlanta, GA
Days Listed
6
Tax Assessed
$1268k
Zestimate®
$1157k
Market Rate
Lot Size
2,831 sqft
Rent Estimate
$4,167/mo
Est. Cash Flow base
Type
condo

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.

7

Smith Elementary School

PK-5
0.7 mi away
8

Sutton Middle School

6-8
3 mi away
7

North Atlanta High School

9-12
4.9 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

gated communitycondominiumsluxury residentialmanicured landscapingmature treesprivate entranceasphalt drivewayurban aestheticcontemporary signagesecured propertypark-like settingupscale living

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
1.92%
Total ROI
0.5%
Cash Flow
$-4,292/mo
DSCR
0.31
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-4,292/mo net cash flow with a 1.9% 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
2026-09-10Listed for sale$1,195,000$420
2017-10-30Sold$948,000$334
2014-07-01Sold$900,000$317

Tax History

YearProperty TaxTax Assessment
2025$20,740.86$507,000
2024$19,698.69$481,160
2023$15,349$481,160
2022$16,551.83$481,160
2021$18,924.65$467,160
2020$18,081.86$436,760
2019$15,744.21$391,560
2018$15,744.21$379,200
2017$15,744.21$331,920
2016$41.92$331,920
2015$14,445.96$331,920
2014$11,481.73$331,920
2013$11,538.2$290,350
2012$11,620.3$290,350
2011$0$290,350
2010$11,756.3$290,350
2009$0$290,350
2008$0$290,350
2007$11,016.7$331,320
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,842
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
$
$127,890
75% Rule
Maximum Allowable Offer (MAO)
$929,685

Calculated as (75% × $1,410,100) − $127,890

Asking Price is $265,315 (22.2%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $929,685 based on $127,890 in required updates.
Current Asking Price:$1,195,000
Estimated ARV:$1,410,100
Estimated Renovation:$127,890
All-In Capital Basis (MAO + Rehab):$1,057,575
Projected Equity Margin:+$352,525
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: $1,195,000[Observed] Rent: $4,167/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $349/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.92%

NOI: $22,908/yr

Cash-on-Cash Yield
-18.7%

On $274,850 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.5%

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)-$951/mo
[Estimated]Homeowner / Hazard Insurance-$349/mo
[Defaulted]Vacancy Reserve (5% of rent)-$208/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$417/mo
[Defaulted]Property Management (8% of rent)-$333/mo
Total Pure Operating Expenses-$2,258/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,167/mo
Less: Operating Expenses-$2,258/mo
Net Operating Income (NOI)+$1,909/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-4,292/mo
$-51,500/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.