For SaleRisky Deal6 days on market

3344 N Embry Cir

3344 N Embry Cir, Atlanta, GA 30341, Atlanta, GA 30341
$749,900
Zestimate®:$729,000

Listing Price

Property image 1
3344 N Embry Cir, Atlanta, GA 30341
Loc: Atlanta, GA
Days Listed
6
Tax Assessed
$530k
Zestimate®
$729k
Market Rate
Lot Size
0.43 acres
Rent Estimate
$3,246/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

Henderson Mill Elementary School

PK-5
2 mi away
5

Henderson Middle School

6-8
1.3 mi away
6

Lakeside 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

split-levelranch-stylepainted brickcontemporaryattached garageconcrete drivewaylandscapedresidentialretaining wallmature treesshadedsuburbanexterior lightinglow-pitched roof

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.01%
Total ROI
24.3%
Cash Flow
$-2,008/mo
DSCR
0.48
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,008/mo net cash flow with a 3.0% 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
2026-09-10Listed for sale$749,900$286
2023-12-06Sold$250,000$95
2016-02-11Sold$125,000$48

Tax History

YearProperty TaxTax Assessment
2025$9,725.8$211,920
2024$9,025.46$195,680
2023$7,961.84$172,360
2022$5,936.72$126,920
2021$5,538.2$117,840
2020$5,648.8$120,360
2019$5,957.8$127,400
2018$5,747.06$122,320
2017$2,632.15$49,964
2016$4,002.46$116,960
2014$4,002.46$103,800
2013$0$92,520
2012$0$91,200
2011$0$109,632
2010$3,975.68$125,200
2009$3,975.68$125,200
2008$3,663.84$125,200
2007$3,693.78$125,200
2006$3,693.78$125,200
2005$3,257.06$114,360
2004$3,150.94$112,880
2003$3,134.76$112,880
2002$2,601.38$109,440
2001$2,269.77$109,440
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,625
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 4b/4ba in Atlanta
+18% vs. list
$
$118,125
75% Rule
Maximum Allowable Offer (MAO)
$545,537

Calculated as (75% × $884,882) − $118,125

Asking Price is $204,363 (27.3%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $545,537 based on $118,125 in required updates.
Current Asking Price:$749,900
Estimated ARV:$884,882
Estimated Renovation:$118,125
All-In Capital Basis (MAO + Rehab):$663,662
Projected Equity Margin:+$221,220
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: $749,900[Observed] Rent: $3,246/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $219/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.01%

NOI: $22,597/yr

Cash-on-Cash Yield
-14.0%

On $172,477 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.3%

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)-$397/mo
[Estimated]Homeowner / Hazard Insurance-$219/mo
[Defaulted]Vacancy Reserve (5% of rent)-$162/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$325/mo
[Defaulted]Property Management (8% of rent)-$260/mo
Total Pure Operating Expenses-$1,363/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,246/mo
Less: Operating Expenses-$1,363/mo
Net Operating Income (NOI)+$1,883/mo
Less: Debt Service (30yr @ 6.75%)-$3,891/mo
Net Cash Flow
$-2,008/mo
$-24,096/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.