For SaleRisky Deal12 days on market

1676 Moores Mill Rd NW

1676 Moores Mill Rd NW, Atlanta, GA 30327, Atlanta, GA 30327
$800,000
Zestimate®:$788,100

Listing Price

Property image 1
1676 Moores Mill Rd NW, Atlanta, GA 30327
Loc: Atlanta, GA
Days Listed
12
Tax Assessed
$826k
Zestimate®
$788k
Market Rate
Lot Size
0.90 acres
Rent Estimate
$5,592/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.

9

Brandon Elementary School

PK-5
1.5 mi away
8

Sutton Middle School

6-8
2.1 mi away
7

North Atlanta High School

9-12
2.8 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

mid-century modernranch stylestacked stone veneerpainted brickflat roofcontemporarylarge glass doorslandscapedtree-linedluxuryprivate drivewayarchitectural lightingindoor-outdoor flow

Haven AI Verdict

Recommendation
Risky
Confidence Score: 1/10
Exercise caution due to potential market volatility.
Cap Rate
5.18%
Total ROI
71.4%
Cash Flow
$-698/mo
DSCR
0.83
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-698/mo net cash flow with a 5.2% 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
2026-09-04Listed for sale$800,000$258
2026-07-10Listing removed$900,009$290
2026-06-26Price change$900,009$290
2026-06-04Listed for sale$960,000$310
2026-01-20Sold$750,000$242
2025-11-02Listed for sale$895,000$289
2025-10-01Listing removed$945,000$305
2025-07-24Price change$945,000$305
2025-05-16Listed for sale$985,000$318
2025-05-07Listing removed$5,500$2
2025-04-20Price change$5,500$2
2025-03-21Listed for rent$5,400$2
2023-09-18Listing removed$0
2023-08-11Listed for rent$5,000$2
2012-01-20Sold$143,000$46
2011-12-10Price change$148,500$48
2011-12-09Price change$150,000$48
2011-12-08Price change$148,500$48
2011-12-01Price change$150,000$48
2011-10-09Price change$174,950$56
2011-10-08Price change$0
2011-07-01Listed for sale$305,000$98

Tax History

YearProperty TaxTax Assessment
2025$13,516.34$330,400
2024$13,626.47$332,840
2023$12,360.61$387,480
2022$12,230.03$302,200
2021$11,884.03$293,360
2020$11,497.61$277,720
2019$9,874.23$276,720
2018$9,874.23$223,600
2017$9,874.23$209,240
2016$9,654.27$209,240
2015$9,692.29$209,240
2014$7,635.43$168,400
2013$7,429.98$168,400
2012$6,359.85$168,400
2011$0$168,400
2010$5,978.42$168,400
2009$1,180.73$168,400
2008$0$168,520
2007$1,073.19$168,520
2005$0$168,520
2004$1,176.38$121,480
2003$5,199.15$116,440
2002$1,186.9$113,160
2001$3,367.9$97,720
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
3,101
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
$
$139,545
75% Rule
Maximum Allowable Offer (MAO)
$568,455

Calculated as (75% × $944,000) − $139,545

Asking Price is $231,545 (28.9%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $568,455 based on $139,545 in required updates.
Current Asking Price:$800,000
Estimated ARV:$944,000
Estimated Renovation:$139,545
All-In Capital Basis (MAO + Rehab):$708,000
Projected Equity Margin:+$236,000
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: $800,000[Observed] Rent: $5,592/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $233/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.18%

NOI: $41,440/yr

Cash-on-Cash Yield
-4.6%

On $184,000 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+71.4%

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)-$620/mo
[Estimated]Homeowner / Hazard Insurance-$233/mo
[Defaulted]Vacancy Reserve (5% of rent)-$280/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$559/mo
[Defaulted]Property Management (8% of rent)-$447/mo
Total Pure Operating Expenses-$2,139/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,592/mo
Less: Operating Expenses-$2,139/mo
Net Operating Income (NOI)+$3,453/mo
Less: Debt Service (30yr @ 6.75%)-$4,151/mo
Net Cash Flow
$-698/mo
$-8,372/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.

1676 Moores Mill Rd NW | Atlanta, GA | Haven AI Analysis | Haven by ScoutHavens