For SaleRisky Deal44 days on market

941 Tilden St NW

941 Tilden St NW, Atlanta, GA 30318, Atlanta, GA 30318
$499,999
Zestimate®:$492,400

Listing Price

Property image 1
941 Tilden St NW, Atlanta, GA 30318
Loc: Atlanta, GA
Days Listed
44
Tax Assessed
$454k
Zestimate®
$492k
Market Rate
Lot Size
6,316 sqft
Rent Estimate
$2,519/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.

6

Centennial Academy

K-8
1.9 mi away
9

Midtown High School

9-12
3.1 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

craftsmantwo-storycedar-sidingfront-porchwood-deckresidentialsuburbanwooded-lotpaved-drivewayraised-foundationcozytraditionallandscaped

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.49%
Total ROI
34.6%
Cash Flow
$-1,141/mo
DSCR
0.56
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-1,141/mo net cash flow with a 3.5% 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
2026-08-21Price change$499,999$332
2026-08-03Listed for sale$525,000$349
2018-08-27Sold$22,500$15
2000-06-13Sold$147,700$98

Tax History

YearProperty TaxTax Assessment
2025$4,057.36$181,680
2024$4,083.12$230,720
2023$2,898.76$178,840
2022$3,977.47$178,840
2021$3,459.39$156,640
2020$6,166.94$148,960
2019$3,576.38$154,680
2018$3,576.38$109,880
2017$3,576.38$67,960
2016$2,160.06$67,960
2015$2,164.81$67,960
2014$1,281.36$57,160
2013$1,249.62$57,160
2012$1,259.44$57,160
2011$0$57,160
2010$1,457.45$57,160
2009$0$81,240
2008$0$81,360
2007$500.38$81,360
2005$0$81,360
2004$543.94$68,320
2003$1,958.29$65,920
2002$1,493.42$60,040
2001$1,542.1$55,280
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,506
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
$
$67,770
75% Rule
Maximum Allowable Offer (MAO)
$374,729

Calculated as (75% × $589,999) − $67,770

Asking Price is $125,270 (25.1%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $374,729 based on $67,770 in required updates.
Current Asking Price:$499,999
Estimated ARV:$589,999
Estimated Renovation:$67,770
All-In Capital Basis (MAO + Rehab):$442,499
Projected Equity Margin:+$147,500
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: $499,999[Observed] Rent: $2,519/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $146/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.49%

NOI: $17,436/yr

Cash-on-Cash Yield
-11.9%

On $115,000 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.6%

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)-$341/mo
[Estimated]Homeowner / Hazard Insurance-$146/mo
[Defaulted]Vacancy Reserve (5% of rent)-$126/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$252/mo
[Defaulted]Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$1,066/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,519/mo
Less: Operating Expenses-$1,066/mo
Net Operating Income (NOI)+$1,453/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-1,141/mo
$-13,697/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.