987 Harwell Street Nw, Atlanta, GA 30314
Local realty services provided by:Better Homes and Gardens Real Estate Metro Brokers
987 Harwell Street Nw,Atlanta, GA 30314
$344,500
- 4 Beds
- 2 Baths
- 1,317 sq. ft.
- Single family
- Active
Listed by: daniel solly
Office: realty hub of georgia, llc
MLS#:10684278
Source:METROMLS
Price summary
- Price:$344,500
- Price per sq. ft.:$261.58
About this home
Active Income-Producing Rental | 987 Harwell Street, Atlanta, GA Investor opportunity with immediate cash flow. Welcome to 987 Harwell Street, a beautifully renovated tenant-occupied single-family home located at the quiet end of a dead-end street in the heart of Atlanta. This property is currently generating $3,171 per month in rental income, offering buyers instant income from day one. Property Overview Purchase Price: $350,000 Current Rent: $3,171/month Annual Gross Rent: $38,052 Tenant in Place: Yes Condition: Fully renovated, move-in ready Location: Quiet end-of-street setting with no through traffic Location Highlights Centrally located near Atlanta's major employment, entertainment, and education hubs including Mercedes-Benz Stadium, Georgia Aquarium, State Farm Arena, Atlanta University Center, Georgia Tech, Downtown Atlanta, and West Midtown. Easy access to public transportation, major roadways, shopping, and dining supports consistent rental demand. Investor Pro-Forma (Estimated) (For informational purposes only; buyer to verify) Annual Operating Expenses Property Taxes: $4,846 Insurance: $1,500 Property Management (5%): $1,903 (optional) Maintenance & Repairs (5%): $1,903 Vacancy Reserve (3%): $1,142 Misc / Admin: $300 Total Estimated Expenses: $11,494 Net Operating Income (NOI): $26,558 annually Return Metrics Cap Rate: ~7.6% (based on asking price) DSCR (75% LTV est.): ~1.23 Estimated Monthly Cash Flow (levered): ~$421 Why Investors Like This Property Strong rent-to-price ratio Renovated condition minimizes near-term CapEx Quiet street improves tenant retention Central Atlanta location supports long-term appreciation Solid DSCR for typical investor financing Excellent future refinance potential as rates decline Property is tenant-occupied - showings subject to tenant cooperation. Financials are estimates and provided for informational purposes only....
Contact an agent
Home facts
- Year built:1925
- Listing ID #:10684278
- Updated:March 31, 2026 at 10:43 AM
Rooms and interior
- Bedrooms:4
- Total bathrooms:2
- Full bathrooms:2
- Flooring:Laminate, Tile
- Bathrooms Description:Double Vanity, Soaking Tub, Tile Bath
- Kitchen Description:Dishwasher, Disposal, Microwave, Oven/Range (Combo), Stainless Steel Appliance(s)
- Bedroom Description:Master On Main Level
- Living area:1,317 sq. ft.
Heating and cooling
- Cooling:Ceiling Fan(s)
- Heating:Central
Structure and exterior
- Roof:Composition
- Year built:1925
- Building area:1,317 sq. ft.
- Lot area:0.18 Acres
- Lot Features:Level, Private
- Architectural Style:Traditional
- Construction Materials:Wood Siding
- Levels:1 Story
Schools
- High school:Booker T Washington
- Middle school:Herman J Russell
- Elementary school:Jones
Utilities
- Water:Public, Water Available
- Sewer:Public Sewer, Sewer Connected
Finances and disclosures
- Price:$344,500
- Price per sq. ft.:$261.58
- Tax amount:$2,752 (2022)
Features and amenities
- Appliances:Dishwasher, Disposal, Microwave, Oven/Range (Combo), Stainless Steel Appliance(s)
- Laundry features:Laundry, Laundry Closet
- Amenities:Pulldown Attic Stairs
Parking
- Parking description:Parking Pad
New listings near 987 Harwell Street Nw
- New
$396,187Active4 beds 3 baths1109 Hodgepodge Way #LOT 5, Atlanta, GA 30316
MLS# 10721290Listed by: McKinley Properties LLC - New
$200,000Active3 beds 1 baths2621 Abner Place Nw, Atlanta, GA 30318
MLS# 10721292Listed by: Keller Williams Chattahoochee - New
$399,187Active4 beds 3 baths1111 Hodgepodge Way #LOT 6, Atlanta, GA 30316
MLS# 10721293Listed by: McKinley Properties LLC - New
$369,000Active3 beds 2 baths1,088 sq. ft.2020 Marvin Lane Sw, Atlanta, GA 30311
MLS# 7744112Listed by: CHAPMAN HALL REALTORS - New
$295,000Active3 beds 2 baths2780 Fairlane Drive Se, Atlanta, GA 30354
MLS# 10721277Listed by: Maximum One Realty Greater Atlanta - New
$85,000Active0.19 Acres1950 NW Markone Street Nw, Atlanta, GA 30318
MLS# 10721282Listed by: Apollo Associates Realty - New
$749,000Active2 beds 3 baths1,975 sq. ft.845 Spring Street Nw #506, Atlanta, GA 30308
MLS# 10721227Listed by: Keller Williams Realty North Atlanta - New
$524,900Active2 beds 2 baths1,168 sq. ft.860 Peachtree Street Ne #2401, Atlanta, GA 30308
MLS# 10721250Listed by: Atlanta Communities - New
$262,000Active4 beds 2 baths1,150 sq. ft.829 Bonneville Terrace Nw, Atlanta, GA 30331
MLS# 10721253Listed by: Mainstay Brokerage - Coming Soon
$475,000Coming Soon3 beds 2 baths2035 Beecher Rd, Atlanta, GA 30311
MLS# 7732312Listed by: HOMESMART