For SaleRisky Deal2 days on market

1080 Peachtree St NE Unit 2905

1080 Peachtree St NE Unit 2905, Atlanta, GA 30309, Atlanta, GA 30309
$1,145,000

Listing Price

Property image 1
1080 Peachtree St NE Unit 2905, Atlanta, GA 30309
Loc: Atlanta, GA
Days Listed
2
Tax Assessed
$877k
Lot Size
1,830 sqft
Rent Estimate
$6,250/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.

9

Virginia-Highland Elementary School

PK-5
1.3 mi away
9

David T Howard Middle School

6-8
1.9 mi away
9

Midtown High School

9-12
0.8 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

modernhigh-risebalconyluxuryurbanpanoramic viewsglass facadeoutdoor seatingpenthousecontemporarycity skylineterracemetropolitan

Haven AI Verdict

Recommendation
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
4.00%
Total ROI
45.9%
Cash Flow
$-2,120/mo
DSCR
0.64
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

At a purchase price of $1,145,000, this condo represents a luxury lifestyle asset rather than a viable income-generating investment. The monthly cash flow of -$2,120 is unsustainable for a cash-on-cash return strategy, effectively acting as a negative carry investment. While Atlanta’s Midtown submarket offers consistent long-term appreciation potential, relying on 4% annual appreciation to offset significant monthly losses is speculative and highly dependent on market cycles. High HOA fees common in high-rise buildings likely exacerbate the negative leverage. Investors should prioritize cash-neutral assets unless they have significant capital reserves to subsidize the monthly deficit throughout the holding period.

Strengths
  • Prime Midtown Atlanta location with high walkability
  • Large square footage offering luxury living utility
  • Consistent regional appreciation in high-density urban corridors
Considerations
  • Negative monthly cash flow significantly dilutes ROI
  • High price-to-rent ratio indicates market overvaluation
  • Dependency on future appreciation carries high execution risk
  • Luxury high-rise condo fees can be volatile and erode net yields

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-14Listed for sale$1,145,000$614
2026-09-04Listing removed$0
2026-07-26Listed for sale$1,250,000$670
2022-10-03Sold$930,000$498
2022-07-23Pending sale$960,000$514
2022-07-21Listed for sale$960,000$514
2021-09-14Listing removed$0
2021-07-22Price change$899,000$482
2021-06-22Listed for sale$929,000$498
2016-08-10Sold$770,000$413
2016-07-11Pending sale$799,900$429
2016-05-10Price change$799,900$429
2016-03-16Listed for sale$825,000$442
2013-04-30Sold$712,500$382

Tax History

YearProperty TaxTax Assessment
2025$11,876.71$350,800
2024$10,623.14$350,800
2023$7,929.37$313,720
2022$9,426.47$289,840
2021$9,502.63$297,880
2020$12,188.16$294,400
2019$8,984.73$282,000
2018$8,984.73$250,320
2017$8,984.73$222,240
2016$8,393.75$222,240
2015$9,678.43$222,240
2014$8,059.83$177,760
2013$7,046.14$159,700
2012$7,095.64$159,700
2011$0$159,700
2010$7,837.08$208,760
2009$5,300.56$119,110
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,866
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/3ba in Atlanta
+18% vs. list
$
$83,970
75% Rule
Maximum Allowable Offer (MAO)
$929,355

Calculated as (75% × $1,351,100) − $83,970

Asking Price is $215,645 (18.8%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $929,355 based on $83,970 in required updates.
Current Asking Price:$1,145,000
Estimated ARV:$1,351,100
Estimated Renovation:$83,970
All-In Capital Basis (MAO + Rehab):$1,013,325
Projected Equity Margin:+$337,775
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: $1,145,000[Observed] Rent: $6,250/mo[Estimated] Tax Rate: 0.9% (GA)[Estimated] Hazard Ins: $334/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.00%

NOI: $45,849/yr

Cash-on-Cash Yield
-9.7%

On $263,350 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.9%

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)-$658/mo
[Estimated]Homeowner / Hazard Insurance-$334/mo
[Defaulted]Vacancy Reserve (5% of rent)-$313/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$625/mo
[Defaulted]Property Management (8% of rent)-$500/mo
Total Pure Operating Expenses-$2,429/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,250/mo
Less: Operating Expenses-$2,429/mo
Net Operating Income (NOI)+$3,821/mo
Less: Debt Service (30yr @ 6.75%)-$5,941/mo
Net Cash Flow
$-2,120/mo
$-25,445/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Atlanta.