Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

110 Wilmington Lane Fayetteville, GA 30214

4 Beds 3 Baths 2,309 sqft Built 1982

INVESTimate

$289,900

List Price

$1,610

$1,449 - $1,771

Rent Est.

$311,990  ( +7.62%)   1 YR EST. FORECAST

PROPERTY INFO

August 21, 2020 RECENTLY ADDED
FACTS
  • Built In 1982
  • Price/Sqft : $125.55
  • 7 Days on Market
  • MLS # : 6769779
  • Updated Date : 08/23/2020 at 14:26
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,309 sqft
  • Baths : 2 full , 1 half
Listing Agent's Description

Oh! the comforts of home! Well maintained home. Boasts of features: 4br 2.5ba, over 2700sf, Granite, Eat in kitchen, built ins, crown molding, hardwood floors, 3 decks-grilling deck, screened in deck, open deck. Huge Master, Workshop, Man Cave, Loads of storage, 2 car garage, shed for an automobile. A ceiling fan in every bedroom, ceiling fan on covered deck. Possibilities are endless with this house. All on one acre lot. Backyard is flat, just waiting for your design for a backyard oasis. Must see! New exterior paint!!

SEE MORE

MARKET HIGHLIGHTS

  • #1 Most affordable big city (WalletHub, 2018)
  • #1 corporate relocation city (Coldwell Banker Commercial Blue Book,, 2018)
  • #1 Moving Destination in the Nation (Penske, 2018)
  • Atlanta metro's economy is worth $403 billion in Gross Metro Product and projected to grow to $426 billion in 2019 (USMayors.org, 2018)
  • Headquarters to twenty-six Fortune 500 companies: The Home Depot, UPS, Delta Air Lines, The Coca-Cola Company, SunTrust Banks, The Southern Company, AGCO, PulteGroup (Fortune, 2018/ Metro Atlanta Chamber)
  • As the largest share, Atlanta metro contributes to 69.3% of Georgia state economy i.e. Gross State Product (USMayors.org, 2018)
  • Atlanta metro has 66.1% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
  • Atlanta city attracted $1 billion venture capital in 2018. Venture capital flow has resulted in additional employment in technology areas. (USA Today, 2019).
  • #1 World’s Busiest Airport(Airports Council International, 2018)
  • Atlanta metro employment growth is at 2.1% and predicted to grow at 2.0% in 2019 (USMayors.org, 2018)

PRICE & RENT TRENDS

Zip Code: 30214

ZipNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $113k321k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 30214

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700180019002000Rent in $9592009

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
North Fayette Elementary School Primary Regular 586 40 7
Flat Rock Middle School Middle Regular 773 50 8
Sandy Creek High School High Regular 1,192 79 7

North Fayette Elementary School

  • Education Level: Primary
  • # of students: 586
  • # of teachers: 40
7
GreatSchools Rating

Flat Rock Middle School

  • Education Level: Middle
  • # of students: 773
  • # of teachers: 50
8
GreatSchools Rating

Sandy Creek High School

  • Education Level: High
  • # of students: 1,192
  • # of teachers: 79
7
GreatSchools Rating
 

$260,910$318,890$289,900

PURCHASE PRICE

$1,449$1,771$1,610

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,610
EXPENSES Loan Payment -$1,070
Property Tax -$251
Property Insurance -$72
Property Management Fees -$119
CASH FLOW
$98

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.

$289,900

PROJECTED PRICE

$1,610

PROJECTED RENT

0.56%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.09%
Appreciation Year (1-5) 7.62%
Maintenance Year (1-5) 8.00%
Vacancy 7.38%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$82,574

INVESTMENT

$82,574

Down Payment
$72,475
Rehab Estimate
$5,750
Closing Costs
$4,349

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,070

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $72,475
Loan Amount $217,425
See What Happens When You Reinvest Cash Flow

6.67

YEARS SAVED

$27,367

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,610

    LIST RENT
  • $0.7

    LIST RENT PER SQFT
  • $1,824

    COMP ESTIMATED VALUE
  • $0.79

    COMP AVG. RENT PER SQFT
Comps Range
$1,610
1$1,6102$1,880
$1,880
RENT COMPS ANALYSIS
  • 110 Wilmington Lane Fayetteville, 1
    • 4 beds 3 baths ∙ 2,309 Sqft ∙ Built 1982 4 beds 3 baths ∙ 2,309 Sqft ∙ Built 1982
    • Rent
    • Rent Per SQFT
    •  
    • $1,610
    • $0.70
    •  
  • 350 N Fayette Drive Fayetteville, 2
    • 4 beds 3 baths ∙ 2,370 Sqft ∙ Built 1983 4 beds 3 baths ∙ 2,370 Sqft ∙ Built 1983
    LEASED 07/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,880
    • $0.79
    •  
PROPERTY LISTING DETAILS
Vita Deveaux
1.404.337.8950
Shakhan King
1.866.250.5610
RentVest Georgia LLC
H-75957
FIrst Multiple Listing Services ( FMLS)
MLS #: 6769779
Last Updated: 08/23/2020
support@investimateroi.com

Listings identified with the FMLS IDX logo come from FMLS, are held by brokerage firms other than the owner of this website and the listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. © 2017 First Multiple Listing Service, Inc.

BESbswy