For SaleExcellent Deal167 days on market

32 Peachtree St NW APT 1307

32 Peachtree St NW APT 1307, Atlanta, GA 30303, Atlanta, GA 30303
$164,500
Zestimate®:$167,800$3,300 Under Market

Listing Price

Property image 1
32 Peachtree St NW APT 1307, Atlanta, GA 30303
Loc: Atlanta, GA
Days Listed
167
Tax Assessed
$230k
Zestimate®
$168k
2% Under Valued
Lot Size
1,045 sqft
Rent Estimate
$2,401/mo
Est. Cash Flow base
Type
condo

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.

6

Centennial Academy

K-8
1.1 mi away
9

Midtown High School

9-12
2.1 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

art decohistoriccommercial buildingornate metalworkstone exteriorbrass accentsgrand entranceurban architecturelandmarkNational Register of Historic Placeshigh-rise entrancepre-warstone planters

Haven AI Verdict

Recommendation
Excellent
Confidence Score: 10/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
11.50%
Total ROI
208.8%
Cash Flow
$722/mo
DSCR
1.85
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $722/mo net cash flow with a 11.5% cap rate. Underwriting indicates excellent fundamentals for long-term hold.

Strengths
  • Favorable cap rate profile (11.5%)
  • 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
2026-09-02Price change$164,500$159
2026-07-21Price change$174,500$169
2026-04-02Listed for sale$174,900$169
2024-07-08Listing removed$0
2024-04-13Price change$1,695$2
2024-03-22Price change$1,750$2
2024-03-16Price change$1,795$2
2024-03-08Price change$1,850$2
2024-03-01Price change$1,895$2
2023-11-27Price change$1,995$2
2023-11-18Listed for rent$2,195$2
2018-06-07Listing removed$1,750$2
2018-05-21Listed for rent$1,750$2
2003-01-10Sold$160,900$156

Tax History

YearProperty TaxTax Assessment
2025$3,768.53$92,120
2024$3,769.75$92,080
2023$2,937.35$92,080
2022$3,451.29$85,280
2021$3,354.22$82,800
2020$3,386.52$81,800
2019$2,337.52$66,680
2018$2,337.52$55,520
2017$2,337.52$44,240
2016$1,949.73$44,240
2015$1,951.45$44,240
2014$1,278.61$28,200
2013$0$23,000
2012$247.27$23,000
2011$0$32,120
2010$2,160.55$48,920
2009$722.85$68,640
2008$0$68,640
2007$722.85$68,640
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,032
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 2b/2ba in Atlanta
+18% vs. list
$
$46,440
75% Rule
Maximum Allowable Offer (MAO)
$99,143

Calculated as (75% × $194,110) − $46,440

Asking Price is $65,357 (39.7%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $99,143 based on $46,440 in required updates.
Current Asking Price:$164,500
Estimated ARV:$194,110
Estimated Renovation:$46,440
All-In Capital Basis (MAO + Rehab):$145,583
Projected Equity Margin:+$48,527
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: $164,500[Observed] Rent: $2,401/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $100/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
11.50%

NOI: $18,913/yr

Cash-on-Cash Yield
22.9%

On $37,835 invested

DSCR Ratio
1.85x

Prime loan qualification

5-Yr Leveraged ROI
+208.8%

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)-$173/mo
[Estimated]Homeowner / Hazard Insurance-$100/mo
[Defaulted]Vacancy Reserve (5% of rent)-$120/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$240/mo
[Defaulted]Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$825/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,401/mo
Less: Operating Expenses-$825/mo
Net Operating Income (NOI)+$1,576/mo
Less: Debt Service (30yr @ 6.75%)-$854/mo
Net Cash Flow
$722/mo
$8,670/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.