Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$755,000
Garden apartment buildings
1871 Vesta Ave East Point, GA 30344-4735
Individually Owned
8-yr Hold
~
Est. High Equity
Property ID
US22-0678298
Property profile
Verified
Property type
Garden apartment buildings
Use group
GARDEN APT, COURT APT (5+ UNITS)
Year built
1969
Construction
WOOD
Total area
4,704 SF
Lot
0.63 ac (27,269 SF)
Zoning code
R1
APN
14 016300100218
UPID
US22-0678298
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$755k
CAP Approach
CAP
$800k
Comparable Approach
Comparable
$1.18M
Blend (final)
Blend
$755k
Owner & transaction history
Robert L Mayfield · 8 yrs held
Robert L Mayfield
since 2018
7 recorded transactions
Zoning & alternative use
R1 · East Point, GA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
The R1 District encompasses lands devoted to low density residential areas and closely related uses or as a use allowed by Administrative Permit or Use Permit and intended to promote single family detached dwelling.
Zone name
Single Family Residential
General category
RESIDENTIAL
Zone area
1,379.06 ac
Source
Realmo
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs East Point submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs East Point submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$755,000
CAP Approach
CAP Return
Estimation
6%
$865,000
6.5%
$800,000
7%
$740,000
Blend value · Realmo final
$755k
Range $680k – $831k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$161 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$9,098
Tax year 2023
Assessed value
$322,320
Assessed 2023
Previous assessed
$322,320
+0.0% YoY
Effective rate
2.82%
On assessed value
Assessed land
$87,240
Assessed improvement
$235,080
Land market value
$218,100
Improvement market value
$587,700
Total market value
$805,800
Applied tax rate
20.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Garden apartment buildings
Use group
GARDEN APT, COURT APT (5+ UNITS)
Status
Off-Market
Year built
1969
Construction
WOOD
Heating
YES
Cooling
YES
Buildings
3
Stories
1
Units
6
Bathrooms
4
Total area
4,704 SF
Lot
0.63 ac (27,269 SF)
Zoning code
R1
APN
14 016300100218
UPID
US22-0678298
Jurisdiction
FULTON
Zoning & alternative use
R1 · East Point, GAZoning R1 · permitted uses
R1 · East Point, GA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
The R1 District encompasses lands devoted to low density residential areas and closely related uses or as a use allowed by Administrative Permit or Use Permit and intended to promote single family detached dwelling.
Zone name
Single Family Residential
General category
RESIDENTIAL
Zone area
1,379.06 ac
Source
Realmo
Building & site characteristics
From public records
Year built
1969
Construction
WOOD
Heating
YES
Cooling
Yes
Stories
1
Buildings
3
Units
6
Bathrooms
4
Lot
0.63 ac
Current owner
From public records · entity-resolved
Robert L Mayfield
Individual
Mailing address
1981 LYLE AVE, ATLANTA, GA 30337-1109
Mailing matches property
Yes
Owner-occupied
Yes
Ownership since
2018
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
12 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Apr 20, 2018
$815,000
Robert L Mayfield
D S Tate Properties LLC
Grant Deed
—
Nov 12, 2014
$400,000
Ds Tate Properties LLC
Vesta Partners LLC
Grant Deed
$393,574 · Hilco R/e Fin
Feb 24, 2010
$154,000
Vesta Partners LLC
Ib Property Holdings LLC
Grant Deed
—
Jul 5, 2007
$470,000
Terry Thompson
Ib Property Holdings LLC
Deed
$399,500 · Interbay Fndg LLC
Jun 29, 2007
$470,000
Terry Thompson
Ib Propertyh Holding LLC
Grant Deed
—
Mar 2, 2007
—
Ib Property Holdings LLC
Bayview Loan Servicing LLC
Grant Deed
related
—
Mar 2, 2007
$449,900
Bayview Loan Servicing LLC
Perkins,alice
Trustees Deed
related
—
Jan 2, 2007
—
Bayview Loan Serviving LLC
Perkins,alice
Grant Deed
related
—
Jun 17, 2004
—
Perkins,alice & Maurice N
Perkins,alice
Quit Claim Deed
related
—
—
—
Vesta Partners LLC
—
Deed Of Trust
related
$400,000 · Gallaway James D
—
—
Terry Thompson
—
Deed Of Trust
related
$399,500 · Interbay Funding LLC
—
—
Ds Tate Properties LLC
—
Deed Of Trust
related
$532,500 · Velocity Com'l Cap
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 1871 Vesta Ave?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
