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 6037 Regent Mnr, Lithonia, GA, 30058 with 5% annual appreciation on a $100,000 basis while $1,615/mo rent supports operations. Total monthly income totals $1,615/mo and a $489/mo payment preserves $764/mo for cash returns. Annual cash flow comes to $9,172/yr on $33,150 deployed, and return on cash invested reaches 47.58% in year one. Equity gained on principal adds $645/yr, and five-year appreciation sums $27,628 alongside rental yield of 19.38%. Five-year ROI measures 254.38% and total cumulative return in cash totals $84,328.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,615/mo property income versus a $489/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1973
871.20 sqft lot
$N/A/sqft
$211 monthly 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 |
|---|---|---|
| 2025-04-07 | Listing removed | $1,350 |
| 2025-04-05 | Listed for rent | $1,350 |
| 2025-04-04 | Listing removed | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-21 | $1207.84 | 8.99% | $20,240 | 8.58% |
| 2022-10-21 | $1108.22 | 21.27% | $18,640 | 33.14% |
| 2021-10-21 | $913.86 | 10.12% | $14,000 | 14.38% |
Listed by: Angela Carpinella • Keller Williams Realty Peachtree Rd.
Mls Name: FMLS GA
Mls Provider:
Mls ID: #7516372
Disclaimer: Listings identified with the FMLS IDX logo come from FMLS and are held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please [click here](https://www.fmls.com/dmca) to review our DMCA policy and learn how to submit a takedown request. 2025 First Multiple Listing Service, Inc. [Click here for more information](/mls-disclaimers/#30)
