987 Harwell Street Nw, Atlanta, GA 30314
Local realty services provided by:ERA Sunrise 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 10, 2026 at 11:45 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
- Coming Soon
$249,000Coming Soon1 beds 1 baths1 Biscayne Drive Nw #309, Atlanta, GA 30309
MLS# 10690314Listed by: Compass - Open Sun, 2 to 4pmNew
$449,500Active3 beds 2 baths1,322 sq. ft.2665 Rosemary Street Nw, Atlanta, GA 30318
MLS# 10690091Listed by: Keller Knapp, Inc - New
$449,900Active3 beds 4 baths3484 Orchard Street, Atlanta, GA 30354
MLS# 10684010Listed by: Keller Williams Rlty Atl. Part - Open Sun, 1 to 3pmNew
$349,000Active3 beds 3 baths1,395 sq. ft.365 S Bend Avenue Se, Atlanta, GA 30315
MLS# 10689829Listed by: Engel & Völkers Atlanta - New
$275,000Active1 beds 1 baths793 sq. ft.3334 Peachtree Road Ne #905, Atlanta, GA 30326
MLS# 10689832Listed by: Berkshire Hathaway HomeServices Georgia Properties - Coming Soon
$425,000Coming Soon2 beds 1 baths138 Kirkwood Road Ne #14, Atlanta, GA 30317
MLS# 10689807Listed by: Keller Williams Realty - Coming Soon
$800,000Coming Soon3 beds 4 baths204 Ansley Villa Drive Ne, Atlanta, GA 30324
MLS# 10689812Listed by: Keller Williams Realty - New
$200,000Active1 beds 1 baths998 sq. ft.1419 Summit North Drive Ne, Atlanta, GA 30324
MLS# 10689790Listed by: RE/MAX Town & Country - New
$320,000Active3 beds 2 baths4100 Paces Walk Se #2304, Atlanta, GA 30339
MLS# 10689793Listed by: Keller Williams Realty - New
$899,000Active3 beds 2 baths1,649 sq. ft.1258 Mansfield Avenue Ne, Atlanta, GA 30307
MLS# 10689806Listed by: Keller Williams Realty