Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$13,665,000
Warehouses
5003 Terminus Dr Fairburn, GA 30213-5000
Entity Owned
12-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US22-0861719
Property profile
Verified
Property type
Warehouses
Use group
WAREHOUSE, STORAGE
Year built
1998
Total area
237,722 SF
Lot
11.13 ac (484,823 SF)
Zoning code
M1A
APN
09F110000440489
UPID
US22-0861719
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Aaron's warehouse Warehouse & Storage
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$18.94M
Blend (final)
Blend
$13.67M
Owner & transaction history
Exeter 5003 Terminus LLC · 12 yrs held
Exeter 5003 Terminus LLC
since 2013
7 recorded transactions
Zoning & alternative use
M1A · Fairburn, GA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Fairburn submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Fairburn submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
WAREHOUSE, STORAGE
$19,755,000
Current use
Blend value · Realmo final
$13.67M
Range $12.30M – $15.03M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$57 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$119,083
Tax year 2023
Assessed value
$4,739,560
Assessed 2024
Previous assessed
$3,813,600
+24.3% YoY
Effective rate
2.51%
On assessed value
Assessed land
$272,800
Assessed improvement
$4,466,760
Land market value
$682,000
Improvement market value
$11,166,900
Total market value
$11,848,900
Applied tax rate
25.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Warehouses
Use group
WAREHOUSE, STORAGE
Status
Off-Market
Year built
1998
Heating
NONE
Stories
1
Total area
237,722 SF
Lot
11.13 ac (484,823 SF)
Zoning code
M1A
APN
09F110000440489
UPID
US22-0861719
Jurisdiction
FULTON
Zoning & alternative use
M1A · Fairburn, GA
Zoning M1A · permitted uses
M1A · Fairburn, GA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Fairburn. Always verify with local authorities before improvements.
Alternative use value scenarios
Repositioning upside vs current use
WAREHOUSE, STORAGE Current
Est. value
$19.8M
WAREHOUSE, STORAGE Current
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
1998
Heating
NONE
Stories
1
Lot
11.13 ac
Current owner
From public records · entity-resolved
Exeter 5003 Terminus LLC
Entity
Mailing address
101 W ELM ST STE #600, CONSHOHOCKEN, PA 19428-2075
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2013
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
11 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 26, 2022
—
Big Box 5003 Terminus LLC
—
Deed
related
$195,000,000 · Vip Group
Apr 1, 2021
—
Big Box 5003 Terminus LLC
—
Deed
related
$129,000,000 · Oversea Chinese Banking New York Agency
Aug 4, 2014
—
Exeter 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
Sep 10, 2013
$8,820,100
Exeter 5003 Terminus LLC
Lit Of Hodges Industrial Trust
Grant Deed
—
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
—
—
Big Box 5003 Terminus LLC
—
Loan Modification
related
$75,389,935 · Miscellaneous Ins Co
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 5003 Terminus Dr?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
