Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Lithonia at 5820 Keystone Point, Lithonia, GA, 30058 listed at $315,000 pairs $2,680/mo rent with a $1,542/mo payment to leave $450/mo cash flow. Total monthly income runs $2,680/mo, and annual cash flow reaches $5,402/yr on $104,423 cash to close. Return on cash invested measures 25.08% in year one, and rental yield registers 10.21% at a $315,000 basis. Equity gained on principal adds $2,033/yr, and annual property appreciation at 5% supports $87,029 by year five. Five-year ROI tracks 131.78% and total cumulative return in cash totals $137,609. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,680/mo property income relative to a $1,542/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2019
2,178 sqft lot
$N/A/sqft
$1,800 annually HOA
Neighborhood data shown for ZIP Code: 30058, Lithonia, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,209 (100%) |
| Owner Occupied HU | 13,725 (56.7%) |
| Renter Occupied HU | 9,216 (38.1%) |
| Vacant Housing Units | 1,268 ( 5.2%) |
| Median Home Value | $278,543 |
| Average Home Value | $331,519 |
Residential
22,606
Single Family
19,921
Multi-Family
2,685
Businesses
1,390
Date | Event | Price |
|---|---|---|
| 2024-10-12 | Listed for sale | $315,000 |
| 2022-03-29 | Sold | $237,633 |
| 2020-10-28 | Sold | $227,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-10 | $4562.82 | -5.86% | $95,040 | -7.87% |
| 2022-01-10 | $4846.76 | 10.79% | $103,160 | 13.36% |
| 2021-01-10 | $4374.62 | 48.31% | $91,000 | 1.25% |
Listed by: Sasha Sterling • D.R. Horton Realty of GA Inc.
Mls Name: GAMLS
Mls Provider:
Mls ID: #10417726
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of GAMLS. All real estate listings are marked with the GAMLS Broker Reciprocity thumbnail logo and detailed information about them includes the name of the listing brokers. The broker providing these data believes them to be correct, but advises interested parties to confirm them before relying on them in a purchase decision. Copyright 2024 GAMLS. All rights reserved.
