1 / 2

Property Location

2400 Bruce Street, Lithonia GA 30058

Interactive Map

Open in Google Maps →

List Price $3,500,000

Units 1

Price / Unit $3,500,000

Est. Year 1 Cash Flow $-202,044 after debt service

2400 Bruce Street Lithonia, GA 30058

Data last updated: August 2, 2026 at 9:46 PM EST

ACTIVE

Commercial development opportunity in Lithonia with OCR zoning, offering flexibility for office, commercial, retail, and residential uses, subject to applicable approvals and development requirements. The property is positioned with convenient access to major transportation corridors, including I-20 and US-278, providing strong regional connectivity for future residents, employees, businesses, and customers. This site may appeal to developers, investors, or owner-users seeking a mixed-use opportunity in the DeKalb County market. The OCR zoning allows for a variety of potential development concepts, including office, retail/commercial frontage, residential components, or a blended mixed-use project, subject to final site planning and approval by the appropriate governing authorities. Seller/listing broker has supporting property documents available for review by qualified buyers and agents, including deed/legal description materials, exhibits, and available disclosure information. Buyer should independently verify permitted uses, utilities, access, zoning requirements, site feasibility, development standards, and any intended use with the appropriate county/city departments. Investment Highlights * OCR zoning with mixed-use development potential * Potential office, commercial, retail, and residential use opportunities * Convenient access to I-20 and US-278 * Located in the Lithonia / DeKalb County market * Suitable for developers, investors, or owner-users * Supporting documents available to qualified buyers and agents * Buyer to verify permitted uses, utilities, access, site feasibility, and development requirements

Investment Notes — Lithonia

Located in the Lithonia, GA area
Value-add opportunities typically exist through management, renovations, or operational improvements
Rental demand and achievable rents vary significantly by submarket — local market verification is recommended
Actual cash flow depends on occupancy, expenses, financing, and current market conditions

Modeled from FMLS data + Atlanta metro baselines where listing data is incomplete

Price per Unit $3,500,000 Verified

 Est. Year 1 Cash Flow  $-202,044  after debt service (25% down / 7% / 30-yr)  Modeled   

Confidence scores included Latest FMLS data Transparent modeling

Starts from list price and unit count. No rent data in this listing — enter your own rent assumptions below. Override any value to model your own scenario.

Assumptions

Purchase Price List Price

Number of Units

Avg Rent / Unit / Month Enter your estimate

Annual Gross Potential Income Editable

Enter rent per unit or total GPI to model returns

Vacancy Rate Estimated

5.0%

Operating Expense Ratio Estimated

46%

Financing

Down Payment Default 25%

25%

Interest Rate Default 7%

Loan Term Years

30 yrs

Projected Returns

Gross Potential Income —

Effective Gross Income —

Operating Expenses —

Net Operating Income (NOI) —

Asking Cap Rate —

Price Per Unit —

Annual Debt Service —

Year 1 Cash Flow —

Cash-on-Cash Return —

Simplified estimates for Lithonia. Actual results depend on real rents, expenses, financing terms, and local market conditions. Service view: Inquire for Details.

Why these numbers can differ from the Metrics Bar & Highlights above

The Metrics Bar and Highlights use the service’s numbers (actual MLS Gross / Opex / NOI / Cap Rate when available, otherwise modeled).
This calculator lets you change every assumption in real time. Once you move any slider or input, the results become your scenario, not the service estimate.
Vacancy, expense ratio, and financing terms here may be more or less aggressive than the service defaults.
Cash flow shown is before income taxes, capital expenditures, and any other non-operating items.

Inquire for Details

Jeff’s Investment Take

Insufficient data for a modeled recommendation. Contact for the rent roll and actuals.

Important Investment Information

Actual MLS Cap Rate is used when present. Gross Income uses rent roll or MLS Gross Income when available, otherwise modeled. Operating expenses use an all-in ratio by property size. Cash-on-cash assumes 25% down, 7% interest, 30-year amortization. All figures are for screening only — verify with current rent roll and expenses.

Some figures shown on this page are estimated because complete rent-roll or operating data was not provided in the listing. Estimated values are clearly marked.

Any estimated or modeled figures represent the independent analysis of Jeff Crowe / Century 21 The Avenues and are not supplied by FMLS or the listing broker.

This website and its content are for informational and educational purposes only. Nothing on this site constitutes financial, investment, tax, or real estate advice. All information is deemed reliable but not guaranteed. You should always conduct your own thorough due diligence, verify all data independently, review the physical condition of the property, and consult with your own qualified attorney, accountant, and investment advisor before making any purchase decision.

MLS ID: 7784915 · Listing courtesy of Virtual Properties Realty. Biz, Heng Theng · 404-563-2792

IDX Information Provided by Jeff Crowe · jeffcrowe@c21theavenues.com

FMLS · Updated Daily

Featured Agent