For SaleRisky Deal40 days on market

3054 Peachtree Dr NE

3054 Peachtree Dr NE, Atlanta, GA 30305, Atlanta, GA 30305
$875,000
Zestimate®:$849,600

Listing Price

Property image 1
3054 Peachtree Dr NE, Atlanta, GA 30305
Loc: Atlanta, GA
Days Listed
40
Tax Assessed
$799k
Zestimate®
$850k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$3,792/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.

7

Garden Hills Elementary School

PK-5
0.8 mi away
8

Sutton Middle School

6-8
2.3 mi away
7

North Atlanta High School

9-12
4.9 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

Cape Codbrick facadedormer windowsscreened porchsymmetrical designcurb appealcozylandscaped lawntraditionalshingle rooffront entrancecharming

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
2.83%
Total ROI
20.4%
Cash Flow
$-2,475/mo
DSCR
0.45
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-2,475/mo net cash flow with a 2.8% 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
2026-09-09Price change$875,000$499
2026-08-26Pending sale$899,000$512
2026-08-14Price change$899,000$512
2026-08-07Listed for sale$975,000$556
2016-09-22Sold$615,000$350
2016-08-26Pending sale$625,000$356
2016-08-05Listed for sale$625,000$356
2008-04-08Sold$525,000$299
2006-04-18Sold$536,000$305
1994-07-01Sold$206,500$118

Tax History

YearProperty TaxTax Assessment
2025$13,072.89$319,560
2024$13,272.74$324,200
2023$9,742.26$305,400
2022$10,533.54$260,280
2021$10,543.95$260,280
2020$10,775.59$260,280
2019$10,463.31$246,160
2018$10,463.31$240,440
2017$10,463.31$184,200
2016$8,464.7$184,200
2015$8,497.22$184,200
2014$7,488.52$165,160
2013$0$161,920
2012$1,740.8$161,920
2011$0$161,920
2010$7,151.19$161,920
2009$0$176,360
2008$0$176,360
2007$7,488.44$176,360
2005$0$148,240
2004$1,350.08$136,080
2003$4,662.35$126,480
2002$0$119,800
2001$3,718.94$105,880
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,755
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/2ba in Atlanta
+18% vs. list
$
$78,975
75% Rule
Maximum Allowable Offer (MAO)
$695,400

Calculated as (75% × $1,032,500) − $78,975

Asking Price is $179,600 (20.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $695,400 based on $78,975 in required updates.
Current Asking Price:$875,000
Estimated ARV:$1,032,500
Estimated Renovation:$78,975
All-In Capital Basis (MAO + Rehab):$774,375
Projected Equity Margin:+$258,125
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: $875,000[Observed] Rent: $3,792/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $255/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.83%

NOI: $24,788/yr

Cash-on-Cash Yield
-14.8%

On $201,250 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+20.4%

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)-$599/mo
[Estimated]Homeowner / Hazard Insurance-$255/mo
[Defaulted]Vacancy Reserve (5% of rent)-$190/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$379/mo
[Defaulted]Property Management (8% of rent)-$303/mo
Total Pure Operating Expenses-$1,726/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,792/mo
Less: Operating Expenses-$1,726/mo
Net Operating Income (NOI)+$2,066/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-2,475/mo
$-29,694/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.