987 Harwell Street Nw, Atlanta, GA 30314
Local realty services provided by:CENTURY 21 NUWAY REALTY
987 Harwell Street Nw,Atlanta, GA 30314
$350,000
- 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:$350,000
- Price per sq. ft.:$265.76
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:February 13, 2026 at 11:43 AM
Rooms and interior
- Bedrooms:4
- Total bathrooms:2
- Full bathrooms:2
- 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
Schools
- High school:Washington
- Middle school:Herman J Russell
- Elementary school:Jones
Utilities
- Water:Public, Water Available
- Sewer:Public Sewer, Sewer Connected
Finances and disclosures
- Price:$350,000
- Price per sq. ft.:$265.76
- Tax amount:$2,752 (2022)
New listings near 987 Harwell Street Nw
- New
$480,000Active3 beds 4 baths1,248 sq. ft.380 Grant Circle Se #201, Atlanta, GA 30315
MLS# 7718148Listed by: HOMESMART - New
$500,000Active2 beds 1 baths934 sq. ft.438 Deering Road Nw, Atlanta, GA 30309
MLS# 7718326Listed by: NORTHGROUP REAL ESTATE - New
$425,000Active3 beds 3 baths1,908 sq. ft.1359 Sheffield Glen Way Ne, Atlanta, GA 30329
MLS# 7718416Listed by: COTTAGE & CASTLE REALTY, LLC - New
$249,900Active3 beds 2 baths961 sq. ft.753 Commodore Drive, Atlanta, GA 30318
MLS# 7718900Listed by: ROCK RIVER REALTY, LLC. - New
$2,200,000Active5 beds 8 baths6,138 sq. ft.4037 Wieuca Road Ne, Atlanta, GA 30342
MLS# 7718879Listed by: EXP REALTY, LLC. - New
$499,000Active4 beds 3 baths1,800 sq. ft.116 Peyton Road, Atlanta, GA 30093
MLS# 7718859Listed by: HOMESMART - Coming Soon
$1,595,000Coming Soon4 beds 5 baths3804 Lookout Perch Lane Se, Atlanta, GA 30339
MLS# 7718306Listed by: ATLANTA FINE HOMES SOTHEBY'S INTERNATIONAL - New
$70,000Active1 Acres3660 Union Road Sw, Atlanta, GA 30349
MLS# 7718853Listed by: REALTY HUB OF GEORGIA, LLC
$409,000Active6 beds 3 baths3,975 sq. ft.2645 Brandon Road, Atlanta, GA 30337
MLS# 10681079Listed by: Fathom Realty GA, LLC- New
$265,000Active1 beds 1 baths800 sq. ft.3338 Peachtree Road Ne #705, Atlanta, GA 30326
MLS# 7717223Listed by: KELLER WILLIAMS REALTY WEST ATLANTA