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

330 Victoria Station Boulevard Lawrenceville, GA 30043

3 Beds 4 Baths 1,664 sqft Built 1998

$239,900

List Price

$1,470

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

December 28, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1998
  • Price/Sqft : $144.17
  • 7 Days on Market
  • MLS # : 6822136
  • Updated Date : 12/30/2020 at 10:17
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,664 sqft
  • Baths : 3 full , 1 half
Listing Agent's Description

Fabulous Location & Home! Private / Wooded Lot on Cul-de-sac, Split Foyer! Hardwoods & Tile thru-out! Family Rm w/ FP! Formal Dining! Kitchen w/ Upgrade SS Appliances & Granite CTOPS! Split Bedrooms, Master Bedroom & Master Bath on Main Level, Walk in Closet, 2 Guest BR's & Bath on Lower Level. Large Grilling Deck. 2 Car Oversized Garage w/ Openers. Great Location! I-85 Mall of GA area with new Top Golf / Gwinnett Stripers Near By! Collins Hill HS Dist!!

SEE MORE

MARKET HIGHLIGHTS

  • Atlanta metro has 66.1% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)
  • As the largest share, Atlanta metro contributes to 69.3% of Georgia state economy i.e. Gross State Product (USMayors.org, 2018)
  • Atlanta metro employment growth is at 2.1% and predicted to grow at 2.0% in 2019 (USMayors.org, 2018)
  • #1 Most affordable big city (WalletHub, 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'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)
  • #1 corporate relocation city (Coldwell Banker Commercial Blue Book,, 2018)
  • #1 Moving Destination in the Nation (Penske, 2018)

PRICE & RENT TRENDS

Zip Code: 30043

ZipNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $113k321k

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

Zip Code: 30043

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700180019002000Rent in $9732009

* 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
Taylor Elementary School Primary Regular 927 64 7
Creekland Middle School Middle Regular 2,157 129 6
Collins Hill High School High Regular 3,148 157 8

Taylor Elementary School

  • Education Level: Primary
  • # of students: 927
  • # of teachers: 64
7
GreatSchools Rating

Creekland Middle School

  • Education Level: Middle
  • # of students: 2,157
  • # of teachers: 129
6
GreatSchools Rating

Collins Hill High School

  • Education Level: High
  • # of students: 3,148
  • # of teachers: 157
8
GreatSchools Rating
 

$215,910$263,890$239,900

PURCHASE PRICE

$1,323$1,617$1,470

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,470
EXPENSES Loan Payment -$885
Property Tax -$288
Property Insurance -$59
HOA -$35
Property Management Fees -$119
CASH FLOW
$83

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.

$239,900

PROJECTED PRICE

$1,470

PROJECTED RENT

0.61%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.09%
Appreciation Year (1-5) 8.1%
Maintenance Year (1-5) 8.00%
Vacancy 7.38%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k$900k

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$69,324

INVESTMENT

$69,324

Down Payment
$59,975
Rehab Estimate
$5,750
Closing Costs
$3,599

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$885

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $59,975
Loan Amount $179,925
See What Happens When You Reinvest Cash Flow

6.42

YEARS SAVED

$20,852

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,470

    LIST RENT
  • $0.88

    LIST RENT PER SQFT
  • $1,448

    COMP ESTIMATED VALUE
  • $0.87

    COMP AVG. RENT PER SQFT
Comps Range
$1,470
1$1,4702$1,5503$1,5504$1,7005$1,730
$1,730
RENT COMPS ANALYSIS
  • 330 Victoria Station Boulevard Lawrenceville, GA 1
    • 3 beds 4 baths ∙ 1,664 Sqft ∙ Built 1998 3 beds 4 baths ∙ 1,664 Sqft ∙ Built 1998
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,470
    • $0.88
    •  
  • 170 Victoria Station Boulevard Lawrenceville, GA 2
    • 3 beds 3 baths ∙ 1,746 Sqft ∙ Built 1999 3 beds 3 baths ∙ 1,746 Sqft ∙ Built 1999
    property image
    LEASED 06/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.89
    •  
  • 1694 Watercrest Circle Lawrenceville, GA 3
    • 3 beds 2 baths ∙ 1,884 Sqft ∙ Built 1993 3 beds 2 baths ∙ 1,884 Sqft ∙ Built 1993
    property image
    LEASED 11/18/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.82
    •  
  • 559 Rivulett Court Lawrenceville, GA 4
    • 3 beds 3 baths ∙ 1,882 Sqft ∙ Built 1995 3 beds 3 baths ∙ 1,882 Sqft ∙ Built 1995
    property image
    LEASED 08/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.90
    •  
  • 782 Norwalk Hill Court Lawrenceville, GA 5
    • 3 beds 3 baths ∙ 1,994 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,994 Sqft ∙ Built 1997
    property image
    LEASED 05/28/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,730
    • $0.87
    •  
PROPERTY LISTING DETAILS
Connie Lawson
1.770.318.0458
Shakhan King
1.866.250.5610
RentVest Georgia LLC
H-75957
FIrst Multiple Listing Services ( FMLS)
MLS #: 6822136
Last Updated: 12/30/2020
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