95 Willowick Dr, Lithonia, GA, 30038 | $293/mo Cash Flow

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

4 Bed
2 Bath
1541 sft

579 Wexwood Dr, Riverdale, GA, 30274

3 Bed
1 Bath
- sft

418 Cameo Dr, Riverdale, GA, 30274

Investment Property+ 2 more

3 Bed
2 Bath
- sft

6031 Little Mountain Dr, Ellenwood, GA, 30294

3 Bed
2 Bath
1388 sft

2700 Norfair Loop, Lithonia, GA, 30038

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
1599 sft

2054 Fargo Pl SE, Atlanta, GA, 30316

2 Bed
3 Bath
1560 sft

2941 Vining Ridge Ter, Decatur, GA, 30034

3 Bed
1 Bath
- sft

981 Luther St SE, Atlanta, GA, 30315

2 Bed
1 Bath
935 sft

104 Polar Rock Rd SW, Atlanta, GA, 30315

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Lithonia at 95 Willowick Dr, Lithonia, GA, 30038 priced at $175,000 converts $1,359/mo rent into $293/mo cash flow after a $857/mo obligation. Total monthly income equals $1,359/mo, and annual cash flow totals $3,522/yr on $58,013 invested. Return on cash invested prints 25.98% in year one, and rental yield reads 9.32% against a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation compiles into $48,349 by year five. Five-year ROI reaches 135.31% and total cumulative return in cash sums $78,499. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,359/mo property income covering a $857/mo payment, not borrower’s personal income.

Condo

Built in 1972

1,742 sqft lot

$N/A/sqft

No HOA

More details about the property

*ADDITIONAL PHOTOS COMING SOON. Spacious and beautifully updated 4 bed / 3.5 bath townhome in the desirable Willowick community-ideal for an owner-occupant or a savvy investor seeking strong rental potential! The eat-in kitchen features a cozy fireplace, newer tiled backsplash, and stainless-steel appliances. Enjoy a separate, light-filled dining room with direct access to the backyard, along with a large family room showcasing neutral-toned hardwood floors. Upstairs, hardwood steps lead to well-appointed bedrooms with carpet and updated bathrooms. A junior suite provides the perfect setup for roommates or multi-generational living, while the primary bedroom offers a walk-in closet. Two additional generously sized bedrooms complete the upper level. The open back patio is perfect for relaxing or hosting backyard BBQs, with plenty of greenspace behind. Modern fixtures throughout. Conveniently located near I-20, shopping, and dining. This one checks every box-don't miss it!

Neighborhood Data

Neighborhood data shown for ZIP Code: 30038, Lithonia, GA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,010 (100%)
Owner Occupied HU	10,302 (57.2%)
Renter Occupied HU	6,779 (37.6%)
Vacant Housing Units	929 ( 5.2%)
Median Home Value	$323,933
Average Home Value	$354,864