0out of 100
Good Deal

1235 Peachtree St NE, Atlanta, GA 30309

Score Breakdown
Value39/40
Cash Flow18/35
Location15/25
$
Asking $415k$365,000
%
$73,000 cash at risk up front
72
1235 Peachtree St NE, Atlanta, GA 30309
3 bd2 ba1,850 sqft

Good Deal

72/100

This is a solid deal — 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%)
  • $188/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

FairAI Estimate
Rent Low
$2,200
Est. Rent/mo
$2,390
Rent High
$2,630
Monthly Rent
$2,390
Annual Rent
$29k
Rental Yield
7.9%
Cap Rate
4.3%
Market Assessment

The Atlanta rental market shows strong demand. Median area rent is $2,123/mo with a 8% vacancy rate.

2 more details
Comparable Reasoning

Comparable 3bd units nearby rent for $2,200–$2,630. At $2,390/mo the gross yield is 7.86% of the purchase price.

Methodology

Rent estimated from active and leased comps adjusted for size, condition, and submarket trends.

Rental analysis — see the full analysis on Offa

Financing Calculator

GoodLive rate · Freddie Mac
Using the current 6.48% 30-yr fixed national average (as of 2026-06-04). Adjust below to match your quote.
Price
$365,000
Loan
$292,000
$73,000
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,842/mo
Estimated Rent$2,390/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return2.37%
Total Payment
$2,202/mo
Monthly Cash Flow
+$188/mo
Positive cash flow: $188/mo

Neighborhood Profile

GoodLive Data
BTier
Strong Neighborhood71/100
Composite socioeconomic score
Median Income
$112k
Median Home
$415k
Median Rent
$2,123/mo
Homeownership
45.69%
Vacancy
8.24%
Population
30,413
Score Breakdown
Income & Wealth
82
Housing Market
59
Education
98
Employment
89
Stability
20
Infrastructure
90
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Atlanta, GA
10-year population trend
+13.3% / decade
City Population
499,287
Density / sq mi
3,692
Area (sq mi)
135
Within 1 Mile
10,287
1-Mile Density
5,670
Trend Years
2014–2023

Get alerts for deals like this in Atlanta

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

Similar Off-Market Deals Nearby