0out of 100
Excellent

1235 Peachtree St NE, Atlanta, GA 30309

Location data pending
Score Breakdown
Value39/40
Cash Flow35/35
Location15/25
$
Asking $415k$365,000
%
$73,000 cash at risk up front
89
1235 Peachtree St NE, Atlanta, GA 30309
3 bd2 ba1,850 sqft

Excellent

89/100

This deal is workable — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin the neighborhood scores low.

Highlights
  • 16% below area price per sqft
  • $107k potential equity (15%)
  • $87/mo positive cash flow
Watch-outs
  • Cap rate only 4.32%
  • Neighborhood scores 59/100

Price vs. Market

Good
Your offer
$197/sqft
Area avg
$234/sqft
16% below market average
You save ~$68,450 vs buying at market rate
Your offer
$365,000
At market rate
$432,900

ARV Assessment

GoodAI Estimate
ARV Low
$425k
Est. ARV
$494k
ARV High
$543k
Total Investment
$387k
Est. ARV
$494k
Rehab Cost
$22k
Potential Equity
$107k
Comparable Reasoning

Based on 3 recent sales within 0.5 miles, comparable single family homes of similar size traded between $425k and $543k. The subject's 1,850 sqft and 3bd/2ba layout supports a midpoint estimate of $494k.

2 more details
Condition Assessment

Property presents in cosmetic condition. Estimated rehab of $22k covers paint, flooring, and fixtures.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: high.

High confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

GoodLive · 9 comps
25th pct
$3,350
Median /mo
$4,250
75th pct
$5,000
Monthly Rent
$4,250
Annual Rent
$51k
Rental Yield
14.0%
Cap Rate
7.7%
Market Assessment

Median area rent is $4,250/mo based on 9 comps. Standard deviation $1,002/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 9 comparable rentals of similar houses, monthly rents range from $3,350 (25th percentile) to $5,000 (75th percentile), with a median of $4,250.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals. Standard deviation: $1,002.

Based on 9 rental comps · σ $1,002
Rental analysis — see the full analysis on Offa

Financing Calculator

Good
Price
$365,000
Loan
$292,000
$73,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,943/mo
Estimated Rent$4,250/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return24.59%
Total Payment
$2,303/mo
Monthly Cash Flow
+$1,947/mo
Positive cash flow: $1,947/mo

Neighborhood Profile

Fair
DTier
Emerging Neighborhood59/100
Composite socioeconomic score
Median Income
$126k
Median Home
$404k
Median Rent
$2,090/mo
Homeownership
56%
Vacancy
11%
Population
62,000
Score Breakdown
Income & Wealth
56
Housing Market
49
Education
70
Employment
62
Stability
58
Infrastructure
89
Neighborhood data — see the full analysis on Offa

City Population

Good
Kansas City, MO
10-year population trend
+8% / decade
City Population
904,000
Density / sq mi
3,705
Area (sq mi)
244
Within 1 Mile
18,000
1-Mile Density
5,732
Trend Years
2014–2023

Get alerts for deals like this in Kansas City

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby