For SaleNeutral Deal12 days on market

1929 Lenox Rd NE

1929 Lenox Rd NE, Atlanta, GA 30306, Atlanta, GA 30306
$1,995,000
Zestimate®:$1,884,000

Listing Price

Property image 1
1929 Lenox Rd NE, Atlanta, GA 30306
Loc: Atlanta, GA
Days Listed
12
Tax Assessed
$744k
Zestimate®
$1884k
Market Rate
Lot Size
0.53 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.

9

Morningside Elementary School

K-5
0.7 mi away
9

David T Howard Middle School

6-8
3.5 mi away
9

Midtown High School

9-12
2.2 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

ranch stylewhite brickpainted brickcovered porchwooded lotcottage aesthetictraditionallandscapedmature treescharmingsuburbanone-story

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
6.71%
Total ROI
104.6%
Cash Flow
$797/mo
DSCR
1.08
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $797/mo net cash flow with a 6.7% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.7%)
  • 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
2026-09-09Price change$1,995,000$354
2026-09-04Listed for sale$2,200,000$391
2026-09-02Listing removed$2,200,000$391
2026-08-14Listed for sale$2,200,000$391
2025-11-11Sold$785,000$139

Tax History

YearProperty TaxTax Assessment
2025$9,410.59$297,720
2024$9,695.38$311,560
2023$5,627.68$234,440
2022$6,702.27$251,000
2021$6,671.78$281,720
2020$8,453.88$204,200
2019$7,707.3$204,200
2018$7,707.3$238,640
2017$7,707.3$204,000
2016$8,000.48$204,000
2015$6,135.15$229,440
2014$5,762.87$156,000
2013$5,610.55$156,000
2012$5,511.49$179,840
2011$0$179,840
2010$0$195,920
2009$0$195,920
2008$0$195,920
2007$6,606.82$184,040
2005$0$184,040
2004$0$149,040
2003$6,419.82$165,840
2002$0$165,840
2001$5,826.92$154,880
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
5,631
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/5ba in Atlanta
+18% vs. list
$
$253,395
75% Rule
Maximum Allowable Offer (MAO)
$1,512,180

Calculated as (75% × $2,354,100) − $253,395

Asking Price is $482,820 (24.2%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $1,512,180 based on $253,395 in required updates.
Current Asking Price:$1,995,000
Estimated ARV:$2,354,100
Estimated Renovation:$253,395
All-In Capital Basis (MAO + Rehab):$1,765,575
Projected Equity Margin:+$588,525
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: $1,995,000[Estimated] Rent: $15,960/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $582/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.71%

NOI: $133,788/yr

Cash-on-Cash Yield
2.1%

On $458,850 invested

DSCR Ratio
1.08x

Tight qualification

5-Yr Leveraged ROI
+104.6%

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)-$558/mo
[Estimated]Homeowner / Hazard Insurance-$582/mo
[Defaulted]Vacancy Reserve (5% of rent)-$798/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$1,596/mo
[Defaulted]Property Management (8% of rent)-$1,277/mo
Total Pure Operating Expenses-$4,811/mo
Net Investor Cash Flow
Gross Scheduled Rent+$15,960/mo
Less: Operating Expenses-$4,811/mo
Net Operating Income (NOI)+$11,149/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$797/mo
$9,568/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.