product

markets

method

12301 Fairington Ridge Cir, Lithonia, GA 30038 — $99,900 · 3bd · ~1.6% rule | OnePercent

12301 Fairington Ridge Cir, Lithonia, GA 30038

$99,900

Home·Lithonia 30038·12301 Fairington Ridge Cir, Lithonia, GA 30038

Unconfirmed for 9 days — may no longer be available

12301 Fairington Ridge Cir, Lithonia, GA 30038

3 bd · 2 ba · 1,292 sqft · built 2006 · Lithonia · CONDOS·source listing ↗

$99,900

rent, three ways

OnePercent model (vv1)$1,633/mo

p10–p90 confidence band

HUD Fair Market Rent · 30038 · 3BR$2,100/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

DeKalb

Flood risk indexRelatively Moderate FEMA NRI

Median household income$73,694

Median area rent$1,685/mo

Median home value$247,000

the verdict

1.63%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$99,900

1.63% · rent $1,633

Intrinsic value · income approach

$194,700

49% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.