Contacts
Bull Realty
Property Details
- Property Type Other
- Property Size 42,528 SF
- Units 62
- Lot Size 2.34 Acre
- Year Built 1997
- Date Updated May 26, 2026
Reach out to the broker for more info on lease terms and amenities
Highlights
- 2025 Weitz Replacement Cost (Construction cost only): $343/SF
- Acquisition CAP Rate: 13.41%
- Average Home Value: $514,874
- Average Household Income: $131,968
- Average Net Worth: $1,300,575
- Cash on Cash: 40.22%
- CoStar Average National CAP & Sold Comps: 7.1% & $466/SF
- Debt Service Coverage Ratio: 2.10
- Forecast NOI: $830,375 (Year 1 Pro Forma Revenue)
- IRR: 117.34%
- List Price: $6,000,000
- Occupancy Break-even (Year 1): 31.3%
- O-I Zoning allows Behavioral Use by right
- Pro Forma Gross Revenue: $11,862,500 ($500 ADR growing at 3%
- Pro Forma Highlights (5-Year Hold)
- Pro Forma Vacancy: 65% (Year 1), 35% (Year 2) 20% (Years 3 - 10)
- Projected Sales Year 5: $21.3 million
- Property Highlights
- Property Qualifies for a SBA 504 Loan: 25-year term, 85% LTC, and 5.722% interest
- Sales proceeds after expenses: $16.1million
Attachments
Getting around
-
25/100
Walk Score ®
-
32/100
Transit Score ®
-
28/100
Bike Score ®
Location
- City Tucker, GA
- Neighborhood Montreal Park
- Zip Code 30084
- Market Atlanta
Points of Interest
-
Kensington
3.44 miles
-
Avondale
3.72 miles
-
Indian Creek
3.84 miles
-
Decatur
4.19 miles
-
Decatur MARTA Swanton Entrance
4.22 miles
-
East Lake
5.31 miles
-
Chamblee
5.51 miles
-
Doraville
5.82 miles
-
Lenox
6.33 miles
-
Edgewood/Candler Park
6.60 miles
-
Citgo
0.36 miles
-
QuikTrip
1.20 miles
-
RaceTrac
1.29 miles
-
Shell
1.50 miles
-
Chevron
1.53 miles
-
BP
1.64 miles
-
Exxon
1.73 miles
-
eVgo
1.85 miles
-
SemaCharge
2.40 miles
-
JuiceBox
3.98 miles
-
Student Parking Deck
2.32 miles
-
Clairmont Presbyterian Church
3.31 miles
-
Kensington North Park and Ride
3.36 miles
-
Regal Hollywood 24
3.69 miles
-
Clairmont EFGH Deck
3.74 miles
-
Starvine Parking Deck
3.76 miles
-
Avondale North Park and Ride
3.77 miles
-
DFCS anex parking lot
3.87 miles
-
Decatur First United Methodist Church Parking
3.91 miles
-
Indian Creek Park and Ride
3.92 miles
-
Masters Inn
0.29 miles
-
Motel 6
0.41 miles
-
Knights Inn
0.47 miles
-
Holiday Inn Express
1.50 miles
-
Courtyard
1.55 miles
-
Days Inn
1.60 miles
-
DoubleTree
1.74 miles
-
Quality Inn Northlake
1.75 miles
-
Holiday Inn
1.75 miles
-
Hampton Inn
2.05 miles
-
International Grocery Market
0.82 miles
-
Thriftown
0.98 miles
-
Gidey Injera
1.02 miles
-
al-Rahman Grocery
1.12 miles
-
Kroger
1.48 miles
-
Publix
1.56 miles
-
Target
1.57 miles
-
ALDI
1.62 miles
-
Briarcliff Village
1.73 miles
-
TJ Maxx
1.74 miles
Bull Realty