For SaleNeutral Deal39 days on market

4065 Paran Trl NW

4065 Paran Trl NW, Atlanta, GA 30327, Atlanta, GA 30327
$5,500,000
Zestimate®:$5,377,700

Listing Price

Property image 1
4065 Paran Trl NW, Atlanta, GA 30327
Loc: Atlanta, GA
Days Listed
39
Tax Assessed
$654k
Zestimate®
$5378k
Market Rate
Lot Size
1.31 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
0.7 mi away
8

Sutton Middle School

6-8
2.7 mi away
7

North Atlanta High School

9-12
0.8 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

modern architectureluxurycontemporaryswimming poolfloor-to-ceiling windowsoutdoor livingnight lightingmulti-levelbalconyfire pitspalandscaped gardenstucco exterior

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
6.94%
Total ROI
109.6%
Cash Flow
$3,247/mo
DSCR
1.11
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $3,247/mo net cash flow with a 6.9% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (6.9%)
  • 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
2026-08-08Price change$5,500,000
2026-08-05Listed for sale$1,499,999
2026-08-01Listing removed$1,499,999
2026-05-20Listed for sale$1,499,999
2025-09-23Sold$945,000
2025-06-06Pending sale$949,900
2025-02-26Price change$949,900
2025-01-27Listed for sale$999,900
2024-12-19Sold$1,549,900
2024-09-28Listed for sale$1,690,000
2024-09-01Listing removed$7,125,000
2023-08-13Listed for sale$7,125,000
2022-12-01Listing removed$6,000,000
2021-11-19Listed for sale$6,000,000
2021-03-05Sold$1,095,000
2020-09-08Listing removed$1,050,000
2020-07-10Price change$1,050,000
2020-05-23Price change$1,095,000
2020-04-10Price change$1,150,000
2020-03-13Price change$1,175,000
2020-02-19Price change$1,199,500
2020-01-22Price change$1,225,000
2019-10-12Listed for sale$1,250,000
2016-04-07Sold$880,000
2016-03-02Pending sale$999,000
2016-01-13Price change$999,000
2015-10-12Listed for sale$1,099,000
2001-03-06Sold$850,000

Tax History

YearProperty TaxTax Assessment
2025$10,700.16$261,560
2024$13,254.74$323,760
2023$10,327.95$323,760
2022$16,752.96$413,960
2021$14,293.84$398,000
2020$16,477.2$398,000
2019$13,800$398,000
2018$13,703$425,760
2017$14,209$329,000
2016$14,765.6$329,000
2015$13,375.62$324,200
2014$13,001.09$315,640
2013$12,382.24$309,480
2012$12,470.3$309,480
2011$0$309,480
2010$13,429.7$328,240
2009$3,250.58$328,240
2008$0$328,240
2007$3,188.96$328,240
2005$0$328,240
2004$3,541.98$320,320
2003$12,712$306,760
2002$3,467.18$287,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
8
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/8ba in Atlanta
+18% vs. list
$
$83,250
75% Rule
Maximum Allowable Offer (MAO)
$4,784,250

Calculated as (75% × $6,490,000) − $83,250

Asking Price is $715,750 (13.0%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $4,784,250 based on $83,250 in required updates.
Current Asking Price:$5,500,000
Estimated ARV:$6,490,000
Estimated Renovation:$83,250
All-In Capital Basis (MAO + Rehab):$4,867,500
Projected Equity Margin:+$1,622,500
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: $5,500,000[Estimated] Rent: $44,000/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $1,604/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.94%

NOI: $381,427/yr

Cash-on-Cash Yield
3.1%

On $1,265,000 invested

DSCR Ratio
1.11x

Tight qualification

5-Yr Leveraged ROI
+109.6%

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)-$490/mo
[Estimated]Homeowner / Hazard Insurance-$1,604/mo
[Defaulted]Vacancy Reserve (5% of rent)-$2,200/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$4,400/mo
[Defaulted]Property Management (8% of rent)-$3,520/mo
Total Pure Operating Expenses-$12,214/mo
Net Investor Cash Flow
Gross Scheduled Rent+$44,000/mo
Less: Operating Expenses-$12,214/mo
Net Operating Income (NOI)+$31,786/mo
Less: Debt Service (30yr @ 6.75%)-$28,538/mo
Net Cash Flow
$3,247/mo
$38,967/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.