6153 Idlewood Pass, Lithonia, GA, 30038 | $726/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6153 Idlewood Pass, Lithonia, GA, 30038 | $726/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2491 sft

113 Ethel Ln, Stockbridge, GA, 30281

3 Bed
2 Bath
2475 sft

8033 Aloha Dr, Jonesboro, GA, 30236

3 Bed
3 Bath
1683 sft

171 Country Mill Ln, Stockbridge, GA, 30281

4 Bed
3 Bath
2470 sft

252 Magnaview Dr, McDonough, GA, 30253

Nearby investment properties with comparable prices

4 Bed
2 Bath
1800 sft

2711 Holly Berry Dr, Ellenwood, GA, 30294

3 Bed
3 Bath
2196 sft

5801 Little River Rd, College Park, GA, 30349

3 Bed
3 Bath
1780 sft

5863 Little River Rd, Atlanta, GA, 30349

3 Bed
3 Bath
1424 sft

1145 Brookstone Rd, Atlanta, GA, 30349

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

Investment property for sale in Lithonia at 6153 Idlewood Pass, Lithonia, GA, 30038 offers a 10.47% rental yield on a $275,000 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,346/mo payment leaves $726/mo available for distribution. Annual cash flow reaches $8,715/yr on $91,163 to close, and return on cash invested stands at 29.47% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 154.01% and total cumulative return in cash at $140,399. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2001

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

Your Dream Home Awaits in Lithonia, GA Step into a world where comfort meets elegance in this beautifully maintained 3-bedroom, 2.5-bath dream home. Perfectly tucked in a peaceful Lithonia neighborhood, this turn-key gem welcomes you with warmth, style, and space designed for the life youve been dreaming of. As you enter, the formal living room sets the tone a space for laughter, conversation, and cherished memories. The formal dining room beckons for holiday dinners and celebrations, while the inviting family room offers the perfect retreat for cozy movie nights or quiet evenings in. Upstairs, youll find three spacious bedrooms, each filled with natural light and the promise of restful nights. The primary suite is your private haven, complete with a relaxing ensuite bath to wash away the days cares. ideal for a growing family or anyone seeking a fresh start in a vibrant community. Dont miss this incredible opportunity to own a piece of Lithonia magic a home where every corner whispers welcome home.

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