Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$265,000

For Sale - Active
955 Juniper St NE Unit 2215, Atlanta, GA 30309
1 Bed
1 Bath
693 Square Feet
0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 29, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$703
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Property Description


0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a

A great buy! Garden-style condominium right around the corner from Piedmont Park, Krog Street Market, Ponce City Market, & the Beltline. Beautiful 1 bedroom 1 bath condo right in the Heart of Midtown! Close to everything-interstate, parks, shops and restaurants. Award winning amenities - Resort Style Pool, Fitness Center, Dog Runs, Courtyards, Electric Car Charge Station. Hardwood Floors, Private Master suite, Oversized Walk-In Closet, En-Suite Bath w/ New Vanity & Shower/Tub Combo. Private Balcony overlooking beautiful courtyard-ready to entertain. Spacious Kitchen, Breakfast Bar. COVERED Parking Space. Location, location, location!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Basement
  • Details: Assigned
  • Garage Spaces: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 1

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1
  • Basement Description: None

Exterior Features

  • Exterior Walls Materials: Masonry
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $4,632/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 17010600310554
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Style: Traditional
  • Year Built: 1996

Tax Information

  • Annual Tax: $4,079

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Fulton

Listing Details


Listed by:
Jennifer Yearty
Ansley RE|Christie's Int'l RE
(404) 480-8805

Source:
Georgia MLS
MLS#: 10584163
Georgia MLS

Investment Summary


Monthly Cash Flow
-$703
Cap Rate
3.0%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-9.4%

Purchase Details

Find an Agent

Purchase price:
$265,000
Amount financed:
-$212,000
Down payment:
$53,000
Closing costs:
$7,950
Rehab costs:
$0
Initial cash invested:
$60,950
Square feet:
693
Cost per square foot:
$382
Monthly rent per square foot:
$2.89

Financing Details

Find a Lender

Loan amount:
$212,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.625%
Principal & interest:
$1,357
Property tax:
$340
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,837

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$340-$4,079
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (19%)
19%-$386-$4,632
Total operating expenses: (61%)
61%-$1,226-$14,711

Cash Flow


Monthly Yearly
Net operating income:
$654 $7,848
Mortgage payments:
-$1,357 -$16,284
Cash flow:
$703 $8,436