0out of 100
Excellent

1235 Peachtree St NE, Atlanta, GA 30309

Score Breakdown
Value40/40
Cash Flow35/35
Location18/25
$
Asking $415k$365,000
%
$73,000 cash at risk up front
93
1235 Peachtree St NE, Atlanta, GA 30309
3 bd2 ba1,850 sqft

Excellent

93/100

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
$338/sqft
42% below market average
You save ~$260,850 vs buying at market rate
Your offer
$365,000
At market rate
$625,300

ARV Assessment

GoodLive · LLM + comps
ARV Low
$489k
Est. ARV
$572k
ARV High
$654k
Total Investment
$387k
Est. ARV
$572k
Rehab Cost
$22k
Potential Equity
$185k
Comparable Reasoning

The After-Repair Value (ARV) for the subject property ranges from $489,000 to $654,000 after full renovation, based on high-quality comparables in the vicinity.

2 more details
Condition Assessment

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

Methodology

Sales-comparison approach using 6 live sold comps from Realtor.com (filtered from 10 candidates), evaluated by LLM for proximity, recency, and renovation quality.

High confidence6 live sold comps

Comparable Sales

6 comps
123 Peachtree Cir NE, Atlanta, GA
95% match
$3,000,000
$481/sqft
123 Peachtree Cir NE, Atlanta, GA
6 6.5 6,2430.29 misold May 2026
1325 Peachtree St NE Apt 701, Atlanta, GA
85% match
$670,000
$412/sqft
1325 Peachtree St NE Apt 701, Atlanta, GA
2 2 1,6250.16 misold May 2026
1280 W Peachtree St NW Apt 1806, Atlanta, GA
75% match
$278,000
$270/sqft
1280 W Peachtree St NW Apt 1806, Atlanta, GA
2 2 1,0280.28 misold May 2026
1130 Piedmont Ave NE Apt 910, Atlanta, GA
70% match
$315,000
$310/sqft
1130 Piedmont Ave NE Apt 910, Atlanta, GA
2 2 1,0150.36 misold May 2026
1130 Piedmont Ave NE Apt 803, Atlanta, GA
75% match
$455,000
$366/sqft
1130 Piedmont Ave NE Apt 803, Atlanta, GA
2 2.5 1,2420.36 misold May 2026
$381,000
$282/sqft
1074 Peachtree Walk NE, Atlanta, GA
2 2 1,3500.35 misold May 2026
View listing
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 $1,063/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: $1,063.

Based on 9 rental comps · σ $1,063
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

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