Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1787 Rugby Ave College Park, GA 30337-1932

    • Garden apartment buildings
    • 5,022 SF
    • 0.29 lot acres
    OFF-MARKET
    Value Estimations
    $1,005,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US22-1037416
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Garden apartment buildings

    Property Details for 1787 Rugby Ave

    Year built
    1940
    Construction
    WOOD
    Lot size
    0.29 lot acres
    Property size
    5,022 SF
    Zone code
    R3
    Property type
    Garden apartment buildings
    APN
    14 015900050112
    APU
    14015900050112

    Description

    This exceptional 6-unit apartment building in College Park, GA, presents a compelling investment opportunity. Located at 1787 Rugby Ave, in Fulton County, this well-maintained property boasts a 100% occupancy rate, generating consistent rental income. The asking price is $1,125,000. Five of the six units feature updated kitchen appliances, minimizing maintenance needs and maximizing tenant satisfaction. The property's strategic location within Metro Atlanta offers easy access to amenities, transportation networks, and employment hubs, ensuring high demand for rental units. The strong rental history and current full occupancy provide immediate cash flow, making this an ideal investment for those seeking a stable, income-producing asset. Further rental increases are possible through future improvements or lease turnover. This property is perfect for long-term income generation or as a valuable addition to a diversified investment portfolio. The property's zip code is 30337. This is a multifamily property, specifically an apartment building.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,125,000
      6.5%
      $1,040,000
      7%
      $965,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,110,000
      Market price range: $744k - $1.54M
      AI Estimate
      $871,000
      Market price range: $527k - $1.06M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $970,000
      Current use
      NEIGHBORHOOD: SHOPPING CENTER
      $1,650,000
      Change: +70% Conversion: Difficult
      MEDICAL BUILDING
      $1,560,000
      Change: +61% Conversion: Moderate
      AUTO REPAIR, GARAGE
      $1,465,000
      Change: +51% Conversion: Difficult
      OFFICE BUILDING
      $1,325,000
      Change: +37% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $1,225,000
      Change: +26% Conversion: Moderate
      RETAIL STORES
      $1,150,000
      Change: +19% Conversion: Difficult

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    College Park
    County
    Fulton
    State
    Georgia
    Longitude
    -84.4474
    Latitude
    33.663
    CBSA code
    12060
    CBSA name
    ATLANTA-SANDY SPRINGS-MARIETTA, GA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $6,170
    $55,200
    $163,400
    $218,600
    -
    $138,000
    $408,500
    $546,500

    Comparable in this City

    • Value Estimation by Request
      1,750 SF

      2018 John Wesley Ave

      GARDEN APT, COURT APT (5+ UNITS) • 1,750 SF
      2018 John Wesley Ave, Atlanta, GA 30337-3445
      View Details
    • Value Estimation
      $615,000
      5,200 SF

      1558 Harvard Ave

      GARDEN APT, COURT APT (5+ UNITS) • 5,200 SF
      1558 Harvard Ave, College Park, GA 30337-2959
      View Details
    • Value Estimation
      $600,000
      3,500 SF

      1592 Harvard Ave

      GARDEN APT, COURT APT (5+ UNITS) • 3,500 SF
      1592 Harvard Ave, College Park, GA 30337-2918
      View Details
    • Value Estimation by Request
      1,100 SF

      1744 Cambridge Ave

      GARDEN APT, COURT APT (5+ UNITS) • 1,100 SF
      1744 Cambridge Ave, Atlanta, GA 30337-2006
      View Details
    • Value Estimation
      $2,535,000
      12,716 SF

      3001 Roosevelt Hwy

      GARDEN APT, COURT APT (5+ UNITS) • 12,716 SF
      3001 Roosevelt Hwy, South Fulton, GA 30337-6100
      View Details
    • Value Estimation by Request
      10,892 SF

      2609 Charlestown Dr

      GARDEN APT, COURT APT (5+ UNITS) • 10,892 SF
      2609 Charlestown Dr, College Park, GA 30337-3907
      View Details

    Similar Nearby for Sale

    • $129,900
      0.39 Acres

      College Park Residential Land - $129,900

      Build Your Dream Home in College Park!
      1590 Princeton Ave, College Park, GA 30337
      View Details
    • $1,199,000

      College Park Industrial Site For Sale

      3.5-acre industrial site in College Park, suitable for various uses.
      2723 Roosevelt Hwy, College Park, GA 30337
      View Details
    • Contact for pricing

      College Park Commercial Land Available

      10.85 acres of commercial land in College Park, GA.
      4905 Old National Hwy, College Park, GA 30337
      View Details
    • Contact for pricing
      13.69 Acres

      College Park Commercial Land - 13.69 Acres

      Prime Airport Area Development Opportunity
      0 Best Rd, College Park, GA 30337
      View Details
    • $1,100,000
      11.10 Acres

      College Park Land Opportunity

      11.1 acre land parcel in College Park, Georgia.
      4144 Janice Dr, College Park, GA 30337
      View Details
    • $450,000
      Pending

      College Park Vacant Land

      Vacant lot in Downtown College Park's Transit-Oriented Development district.
      3698 Main St, College Park, GA 30337
      View Details

    Similar Nearby for Lease

    • $1,200 /Mo
      133,136 SF

      Aerotropolis Center Commercial Space

      Premier commercial space designed for entrepreneurs and small business owners.
      2077 Office 107, College Park, GA 30337
      View Details
    • $22 SF/Yr
      93,084 SF

      Waterstone Office Suites, Atlanta

      College Park office space: flexible sizes.
      4751 Best Rd, Atlanta, GA 30337
      View Details
    • Contact for pricing

      Office Space for Lease

      Office space available for lease in College Park, GA.
      2300 Camp Creek Pkwy, College Park, GA 30337
      View Details
    • $7 SF/Yr
      137,165 SF

      College Park Warehouse - 137,165 SF

      Prime Airport Distribution Center, 78,962 SF Available
      2011 Sullivan Rd, College Park, GA 30337
      View Details
    • Contact for pricing
      1,497 SF

      Roosevelt Office Park Suites Available

      Modern Office Suites, College Park, GA
      2523 Roosevelt Hwy, College Park, GA 30337
      View Details
    • Contact for pricing
      3,584 SF

      Office Space with Window Offices

      Office space featuring reception, conference room, and multiple window offices.
      4751 Best Rd, Atlanta, GA 30337
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1787 Rugby Ave
    College Park, GA 30337-1932
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!