For SaleNeutral Deal300 days on market

3687 Briarcliff Rd

3687 Briarcliff Rd, Atlanta, GA 30345, Atlanta, GA 30345
$35,000,000

Listing Price

Property image 1
3687 Briarcliff Rd, Atlanta, GA 30345
Loc: Atlanta, GA
Days Listed
300
Tax Assessed
$3229k
Lot Size
2.67 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.

7

Oak Grove Elementary School

PK-5
0.5 mi away
5

Henderson Middle School

6-8
2.7 mi away
6

Lakeside High School

9-12
0.3 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

neoclassicalmansionluxurywhite stuccoswimming poolgrand staircasecolumnsbalconysymmetricalestateformalimposingarchitectural

Haven AI Verdict

Recommendation
Neutral
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
6.96%
Total ROI
110.1%
Cash Flow
$21,363/mo
DSCR
1.12
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $21,363/mo net cash flow with a 7.0% cap rate. Underwriting indicates neutral fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (7.0%)
  • 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
2025-11-21Listed for sale$35,000,000$2,121
2013-08-09Sold$1,500,000$91
2009-02-03Listing removed$9,880,000$599
2008-11-28Listed for sale$9,880,000$599
2001-08-29Sold$10,000$1
1999-10-18Sold$180,000$11

Tax History

YearProperty TaxTax Assessment
2025$56,734.1$1,291,560
2024$37,791.9$855,319
2023$37,815.46$855,320
2022$34,422.12$855,320
2021$31,931.46$1,033,200
2020$30,350.04$752,120
2019$50,318.61$752,120
2018$25,087.68$752,120
2017$32,057.8$720,000
2016$32,129.8$720,000
2014$32,129.8$555,800
2013$0$555,800
2012$0$555,800
2011$0$656,400
2010$35,391.8$1,119,640
2009$35,526.8$1,119,640
2008$35,407.3$1,120,280
2007$34,928.1$1,120,280
2006$34,928.1$1,120,280
2005$48,157$1,206,680
2004$46,983.6$1,206,680
2003$47,056.3$1,206,680
2002$36,421.3$957,320
2001$703.47$18,880
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
11
Sq Ft
16,500
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/11ba in Atlanta
+18% vs. list
$
$742,500
75% Rule
Maximum Allowable Offer (MAO)
$30,232,500

Calculated as (75% × $41,300,000) − $742,500

Asking Price is $4,767,500 (13.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $30,232,500 based on $742,500 in required updates.
Current Asking Price:$35,000,000
Estimated ARV:$41,300,000
Estimated Renovation:$742,500
All-In Capital Basis (MAO + Rehab):$30,975,000
Projected Equity Margin:+$10,325,000
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: $35,000,000[Estimated] Rent: $280,000/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $10,208/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreNeutral
5/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.96%

NOI: $2,435,644/yr

Cash-on-Cash Yield
3.2%

On $8,050,000 invested

DSCR Ratio
1.12x

Tight qualification

5-Yr Leveraged ROI
+110.1%

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)-$2,422/mo
[Estimated]Homeowner / Hazard Insurance-$10,208/mo
[Defaulted]Vacancy Reserve (5% of rent)-$14,000/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$28,000/mo
[Defaulted]Property Management (8% of rent)-$22,400/mo
Total Pure Operating Expenses-$77,030/mo
Net Investor Cash Flow
Gross Scheduled Rent+$280,000/mo
Less: Operating Expenses-$77,030/mo
Net Operating Income (NOI)+$202,970/mo
Less: Debt Service (30yr @ 6.75%)-$181,607/mo
Net Cash Flow
$21,363/mo
$256,354/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.