For SaleRisky Deal15 days on market

530 Bigelow Ct

530 Bigelow Ct, Atlanta, GA 30349, Atlanta, GA 30349
$355,000
Zestimate®:$355,600$600 Under Market

Listing Price

Property image 1
530 Bigelow Ct, Atlanta, GA 30349
Loc: Atlanta, GA
Days Listed
15
Tax Assessed
$436k
Zestimate®
$356k
0% Under Valued
Lot Size
10,149 sqft
Rent Estimate
$2,509/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.

7

Lee Elementary School

PK-5
0.3 mi away
5

Camp Creek Middle School

6-8
0.6 mi away
4

Langston Hughes High School

9-12
5.6 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

colonial-revivaltwo-storybrick-exteriorvinyl-sidingtwo-car-garagegabled-roofdormer-windowcovered-front-porchlandscaped-yardtraditionalsuburbanmature-treesshingle-roof

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
5.07%
Total ROI
69.1%
Cash Flow
$-341/mo
DSCR
0.81
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-341/mo net cash flow with a 5.1% 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

DateEventPricePrice/sqft
2026-09-01Listed for sale$355,000
2021-12-30Sold$375,000
2021-12-08Pending sale$359,000
2021-12-03Price change$359,000
2021-11-09Pending sale$339,000
2021-11-04Contingent$339,000
2021-11-04Pending sale$339,000
2021-10-28Listed for sale$339,000
2012-01-20Sold$126,250
2011-10-26Price change$135,000
2011-07-08Listed for sale$150,000
2011-03-23Sold$247,798
2005-11-10Sold$239,900

Tax History

YearProperty TaxTax Assessment
2025$4,481.76$174,480
2024$4,338.72$181,600
2023$3,511.59$181,600
2022$4,943.48$126,080
2021$1,622.44$86,320
2020$2,215.18$78,480
2019$1,581.41$72,160
2018$1,581.41$70,480
2017$1,581.41$51,600
2016$1,252.68$59,920
2015$1,750.12$59,920
2014$1,819.17$59,920
2013$2,492.79$59,920
2012$2,380.14$59,920
2011$1,913.22$59,920
2010$1,779.13$61,240
2009$2,256.53$73,520
2008$0$86,520
2007$2,361.79$86,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
4
Sq Ft
0
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/4ba in Atlanta
+18% vs. list
$
$83,250
75% Rule
Maximum Allowable Offer (MAO)
$230,925

Calculated as (75% × $418,900) − $83,250

Asking Price is $124,075 (35.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $230,925 based on $83,250 in required updates.
Current Asking Price:$355,000
Estimated ARV:$418,900
Estimated Renovation:$83,250
All-In Capital Basis (MAO + Rehab):$314,175
Projected Equity Margin:+$104,725
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: $355,000[Observed] Rent: $2,509/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $104/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.07%

NOI: $18,009/yr

Cash-on-Cash Yield
-5.0%

On $81,650 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+69.1%

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)-$327/mo
[Estimated]Homeowner / Hazard Insurance-$104/mo
[Defaulted]Vacancy Reserve (5% of rent)-$125/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$251/mo
[Defaulted]Property Management (8% of rent)-$201/mo
Total Pure Operating Expenses-$1,008/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,509/mo
Less: Operating Expenses-$1,008/mo
Net Operating Income (NOI)+$1,501/mo
Less: Debt Service (30yr @ 6.75%)-$1,842/mo
Net Cash Flow
$-341/mo
$-4,095/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.