Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Updated Townhome in Stonecrest Area Title is generated by Realmo AI

    3000 Heritage Villa Drive, Lithonia, GA 30038

    View on Map
    Claim this Listing
    For Sale
    $220,000

    Updated 2-bedroom, 2.5-bath townhome in a desirable location.

    Type:Condo/Townhome
    Property size:
    1,298 SF
    Lot size:
    0.10 Acres
    Price / SF:
    $169/SF
    Added:
    Mar 24, 2026
    Days on Market:
    73
    Last Refresh:
    Apr 5 at 10:10 pm

    Property Features for 3000 Heritage Villa Drive

    General Information

    Standard status
    Active
    Size
    1,298 SF
    Lot size
    0.10 Acres
    Property subtype
    Condo/Townhome

    Building Details

    Year Built
    2004

    We can help!

    Listing Contact
    Cheneeka Banes

    Listing agent Cheneeka Banes License #444529

    Listing office Keller Williams Premier

    Listing date Mar 24, 2026

    Source Exitrealty

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams Premier

    HighLights

    • Prime location in desirable Stonecrest area with easy access to I‑20, I‑285, and I‑85.
    • Updated 2‑bedroom, 2.5‑bath townhome with many upgrades.
    • Stainless steel appliances and breakfast bar in the kitchen.
    • Enjoy the oversized master bedroom with luxurious bathroom and upgraded shower.
    • Open living concept with abundant natural light.
    • Includes a one‑car garage and dedicated laundry room.

    Overview

    This updated townhome features 2 bedrooms and 2.5 bathrooms and is situated in the Stonecrest area, offering convenient access to schools, restaurants, and shopping. Its location provides easy access to major highways and interstates, including I-20, I-285, and I-85. The property features an open living concept that allows natural light to flow throughout the living area and kitchen. The kitchen includes stainless steel appliances and a breakfast bar. The oversized master bedroom connects to a bathroom with shower upgrades. Additional features include a dedicated laundry room equipped for a washer and dryer, upgraded light fixtures, and a one-car garage. The property size is 1298 square feet.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $33.8k $26.04
    − Vacancy −$2.1k −$1.61
    EGI $31.7k $24.43
    − OpEx −$14.3k −$10.99
    NOI $17.4k $13.43
    1,298 SF · lease $26.04/SF/yr · vacancy 6.20% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $249.1K
    $218.0K – $290.6K (±1% cap)
    NOI $17,437 @ 7.0% cap · market cap 7.93%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $362.8K
    $317.5K – $423.3K (±1% cap)
    NOI $25,399 @ 7.0% cap · market cap 11.55%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential income properties

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lithonia
    County
    DeKalb
    State
    Georgia
    Longitude
    -84.116663
    Latitude
    33.696435

    Nearby Similar for Sale

    • $2,300,000
      2,356 SF

      Turn-Key Auto Repair Business Opportunity

      Auto repair shop with land, business, and inventory included.
      3849 Panola Road, Lithonia, GA 30038
      View Details
    • $750,000
      4,389 SF

      Lithonia Land with Church & House

      5.03 acres with church, house, and frontage on Panola Rd.
      1900 Panola Road, Lithonia, GA 30058
      View Details
    • $200,000
      1,400 SF

      Commercial Space in Lithonia, Georgia

      1400 sqft commercial space, previously a restaurant, ready for renovation.
      2546 ROCK CHAPEL Road, Lithonia, GA 30058
      View Details
    • $200,000
      1,400 SF

      Commercial Space in Lithonia, GA

      1400 sqft commercial space, previously a restaurant, ready for renovation.
      2546 ROCK CHAPEL Road, Lithonia, GA 30058
      View Details
    • $380,000
      2,652 SF

      Commercial Property in Historic Lithonia

      Commercial property in Lithonia's Historic Downtown, ideal for offices/restaurants.
      6970 Main Street, Lithonia, GA 30058
      View Details
    • $380,000
      2,652 SF

      Commercial Property in Historic Lithonia

      Commercial property in Lithonia's business-friendly historic downtown district.
      6970 Main Street, Lithonia, GA 30058
      View Details
    • $749,000
      8,400 SF

      Retail Building on One Acre

      Retail building in Lithonia, Georgia, suitable for commercial use.
      2746 Evans Mill Rd, Lithonia, GA 30058
      View Details
    • $550,000
      20,250 SF

      Medical/Office Condo Unit For Sale

      Commercial space suitable for medical practice, wellness center, or business.
      8052 Mall Parkway, Lithonia, GA 30038
      View Details
    • $1,799,000
      1,135 SF

      Lithonia Industrial Property with Office

      Industrial property featuring office space, dock door, and drive-in door.
      2230 Lithonia Industrial Blvd, Lithonia, GA 30058
      View Details
    • $1,199,900
      5,192 SF

      Stonecrest Commercial Property For Sale

      Commercial property in Stonecrest's retail corridor, near The Mall.
      7322 Stonecrest Concourse, Stonecrest, GA 30038
      View Details
    • $1,300,000
      4,233 SF

      Freestanding Building in Stonecrest, GA

      High-visibility 4,233 SF building suitable for various uses.
      8217 Mall Parkway, Stonecrest, GA 30038
      View Details
    • $1,799,000
      1,135 SF

      Lithonia Industrial Property with Office

      Office and warehouse space with dock and drive-in doors.
      2230 Lithonia Industrial Blvd, Lithonia, GA 30058
      View Details

    FAQs

    What type of property is this?
    Residential income property - Updated 2-bedroom, 2.5-bath townhome in a desirable location.
    Where is this residential income property located?
    The property is located at 3000 Heritage Villa Drive Lithonia, GA.
    What is the asking price?
    The asking price for this property is $220,000.
    What are key features of this property?
    This property features: Prime location in desirable Stonecrest area with easy access to I‑20, I‑285, and I‑85.; Updated 2‑bedroom, 2.5‑bath townhome with many upgrades.; Stainless steel appliances and breakfast bar in the kitchen.
    (678) 487-1600
    We can help!
    Listing Contact
    Cheneeka Banes
    Real Estate License ID: 444529
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3000 Heritage Villa Drive, Lithonia, GA 30038
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!