Property Location

1655 Ware Avenue, Atlanta GA 30344

Interactive Map

List Price $795,000
Units 1
Est. Cap Rate 1.1%
Est. Cash-on-Cash -19.4%
Price / Unit $795,000
Est. Year 1 Cash Flow $-38,498 after debt service
1655 Ware Avenue Atlanta, GA 30344
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
Introducing La Vista at East Point-a rare opportunity to acquire a partially completed mixed-use live/work development in one of Metro Atlanta's fastest-growing communities. Offered at $795,000, this unique project includes architectural plans, engineering plans, development documentation, and a substantially constructed building, providing the next owner with the opportunity to accelerate completion while bringing the full vision to life. The approved development consists of seven luxury live/work residences, each thoughtfully designed with flexible ground-floor commercial space, three levels of modern living, and private rooftop terraces. The ground-floor spaces are ideal for professional offices, creative studios, boutique businesses, or other approved commercial uses, creating a true live/work environment with multiple ownership and investment possibilities. Developers have the flexibility to complete the existing building as an initial phase or continue construction of the entire seven-unit community. Seller can provide pricing for completion of the existing building or the full development, or buyers may utilize their contractor of choice. Ideally located minutes from Hartsfield-Jackson Atlanta International Airport, Tyler Perry Studios, Downtown Atlanta, Porsche Experience Center, MARTA, and major interstate access, the property is adjacent to an established medical campus and is positioned to appeal to entrepreneurs, creative professionals, medical users, owner-occupants, and investors seeking a premier mixed-use development opportunity. Development plans, engineering, supporting documentation, and additional project information are available upon request. Disclaimer: All renderings, photographs, floor plans, site plans, elevations, specifications, dimensions, square footages, development information, and other marketing materials are provided for illustrative and informational purposes only and are subject to change, revision, governmental approvals, field conditions, and verification. Buyer is responsible for independently verifying all information, approvals, plans, permits, specifications, dimensions, feasibility, and all matters material to its purchase decision through its own due diligence.
Investment Notes — Atlanta
  • Located in the Atlanta, GA area
  • Value-add opportunities typically exist through management, renovations, or operational improvements
  • Rental demand and achievable rents vary significantly by submarket — local market verification is recommended
  • Actual cash flow depends on occupancy, expenses, financing, and current market conditions
Professional Investment Analysis

Modeled from FMLS data + Atlanta metro baselines where listing data is incomplete

Price per Unit $795,000 Verified
Est. Cap Rate 1.15% Modeled
Est. Cash-on-Cash -19.37% Modeled
Est. Gross Income $18,579 Modeled
Est. NOI $9,104 Modeled
Est. Year 1 Cash Flow $-38,498 after debt service (25% down / 7% / 30-yr) Modeled
Price per Sq Ft $33 Verified
Confidence scores included Latest FMLS data Transparent modeling
Investment Calculator

Starts from list price and unit count. Pre-filled from Modeled Estimate. Override any value to model your own scenario.

$
$
$

Modeled Estimate

5.0%
46%
25%
7%
30 yrs
Gross Potential Income
Effective Gross Income
Operating Expenses
Net Operating Income (NOI)
Asking Cap Rate
Price Per Unit
Annual Debt Service
Year 1 Cash Flow
Cash-on-Cash Return
Review Further

Jeff’s Investment Take

Further review recommended before moving forward.

Est. Cap1.1%
Est. CoC-19.4%
Important Investment Disclaimer
Important Investment Information

Actual MLS Cap Rate is used when present. Gross Income uses rent roll or MLS Gross Income when available, otherwise modeled. Operating expenses use an all-in ratio by property size. Cash-on-cash assumes 25% down, 7% interest, 30-year amortization. All figures are for screening only — verify with current rent roll and expenses.

Some figures shown on this page are estimated because complete rent-roll or operating data was not provided in the listing. Estimated values are clearly marked.

Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.

This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.

MLS ID: 7812539 · Listing courtesy of Keller Williams Realty Atl Partners, Karen Graiser · 678-457-7966

IDX Information Provided by Jeff Crowe · jeffcrowe@c21theavenues.com
FMLS · Updated Daily