Property Location

2518 W Wesley Road NW, Atlanta GA 30327

Interactive Map

List Price $3,500,000
Units 1
Est. Cap Rate 0.2%
Est. Cash-on-Cash -23.3%
Price / Unit $3,500,000
Est. Year 1 Cash Flow $-204,028 after debt service
2518 W Wesley Road NW Atlanta, GA 30327
FMLS IDX Data last updated: August 2, 2026 at 9:46 PM EST
ACTIVE
Property Description
This proposed new construction residence offers a private haven in a serene setting at the end of a tranquil lane within the prestigious Paces Civic Association enclave on the west side of Buckhead. This historic property of 5.185 acres boasts a fresh spring leading to two lakes/ponds, 100-year-old stone walls, a private well, and Civil War gun emplacements. Such a unique and stunning piece of land is a rare find in this esteemed locale, making it a true gem in the coveted Buckhead neighborhood bordering the Chattahoochee River, where minimum lot sizes are 2 acres. The building blueprints are ready for Japandi-Style Contemporary Estate of 8,350± square-foot residence in one of Buckhead’s most private, wooded settings. This home blends modern design sensibility with natural serenity, featuring a Japandi-inspired architectural concept that emphasizes simplicity, warmth, and connection to nature. Architectural Vision. The residence is envisioned as a Japandi contemporary — a perfect harmony of Japanese minimalism and Scandinavian functionality. Clean lines, light natural materials, and organic textures will define the home’s aesthetic. The architecture integrates seamlessly into the surrounding environment, allowing natural light and landscape views to become an extension of the interior living space. With the home largely situated within protected stream buffer zones, the renovation emphasizes subtle exterior refinements that maintain the home’s original footprint while introducing modernized façades, natural cladding materials, and refined landscape detailing. Exterior modifications will remain within the 50% allowable structural change threshold, ensuring compliance while achieving a fully refreshed and sophisticated curb appeal. The estate is minutes from top private schools in Atlanta, such as Pace Academy, Lovett, and Westminster Schools. A gated, long winding driveway with mature landscaping leads to the private building site. The property is within 15 minutes of downtown Atlanta, the airport, Mercedes-Benz Stadium, State Farm Arena, Truist Park and much more. Easy access to I-75/I-85 ensures convenient connectivity.
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 $3,500,000 Verified
Est. Cap Rate 0.16% Modeled
Est. Cash-on-Cash -23.32% Modeled
Est. Gross Income $12,595 Modeled
Est. NOI $5,542 Modeled
Est. Year 1 Cash Flow $-204,028 after debt service (25% down / 7% / 30-yr) Modeled
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%
51%
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. Cap0.2%
Est. CoC-23.3%
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: 7789030 · Listing courtesy of Realco Brokers, Inc., IGOR ARKHIPOV · 404-786-0988

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