Westview bungalow full renovation candidate
Beecher St SW · Westview · Atlanta, GA 30310 · Fulton County County
Exact address released to verified buyers with proof of funds on file.
Front elevation
1 / 6Asking price
$178,000
ARV range
$372K–$398K
Repairs
$105K–$124K
Discount to ARV
53.8%
Projected profit
$23,190
ROI
6.9%
Cap rate
6.4%
Cash-on-cash
4.8%
Risk flags and disclosures
Surfaced automatically from the listing data. Confirm every item during your own diligence.
Heavy scope relative to purchase price
Repairs exceed 55% of the purchase price. Confirm bids before waiving the inspection contingency.
- Assignment fee is disclosed within the deal terms.
- Property has been vacant for over one year.
Underwrite this deal
Every input is editable and every number recalculates instantly. Seller figures are pre-filled — replace them with your own assumptions.
Maximum allowable offer
$143,550
Asking price is $34K above your rule.
Total basis
$334,860
Selling costs
$26,950
Holding costs
$8,750
Contingency
$11,450
Net profit
$23,190
ROI
6.9%
Annualized ROI
11.9%
Break-even sale price
$360,065
Modeled projections for demonstration only. They are not an appraisal, a guarantee of returns, or investment advice.
Full-gut bungalow on a quiet street inside the Beltline trail corridor. Foundation was evaluated and no settlement remediation was recommended. Renovated homes on the surrounding blocks have resold in the high $300Ks with similar square footage.
Beds / baths
3 / 2
Square feet
1,510
Lot size
6,900 sqft
Year built
1936
Units
1
Occupancy
Vacant
Market rent
$2,400/mo
Taxes
$235/mo
Access
Vacant and open by appointment
Highlights
- Inside the Beltline corridor with strong renovated comps
- Foundation reviewed with no remediation recommended
- Original footprint supports a three-bed two-bath layout
Known repairs
- Full gut renovation
- New roof and siding repair
- All new systems
- Rear deck and driveway
Deal structure
Assignment of contract with a 14-day close.