product

markets

method

1540 Rogers Preserve Rd, Lithonia, GA 30058 — $200,000 · 3bd · ~1.2% rule | OnePercent

1540 Rogers Preserve Rd, Lithonia, GA 30058

$200,000

Home·Lithonia 30058·1540 Rogers Preserve Rd, Lithonia, GA 30058

Confirmed 1 day ago

1540 Rogers Preserve Rd, Lithonia, GA 30058

3 bd · 2.5 ba · 1,816 sqft · built 2005 · Lithonia · TOWNHOMES·source listing ↗

$200,000

rent, three ways

OnePercent model (vv1)$2,325/mo

p10–p90 confidence band

HUD Fair Market Rent · 30058 · 3BR

$2,060/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

DeKalb

Flood risk indexRelatively Low FEMA NRI

Median household income$61,684

Median area rent$1,556/mo

Median home value$249,500

the verdict

1.16%vs 0.9% target

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

$200,000

1.16% · rent $2,325

Intrinsic value · income approach

$296,893

33% 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.