185 S 100 WKingstonUT84743
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 185 S 100 W, Kingston, UT, 84743 in Kingston is listed at $125,000 and delivers $963/mo in rent and $256/mo in net monthly cash flow. The 9.49% yield and 1.71 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $34,535 over five years, and $1,151/yr in principal reduction supplements cash return. Total projected cumulative return: $62,107.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $256 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $963 |
| Total Monthly Debt Service | $683 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1994
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84743, Kingston, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 259 (100%) |
| Owner Occupied HU | 131 (50.6%) |
| Renter Occupied HU | 32 (12.4%) |
| Vacant Housing Units | 96 (37.1%) |
| Median Home Value | $316,667 |
| Average Home Value | $381,050 |
Housing Distribution
Address Breakdown
Residential
64
Single Family
1
Multi-Family
63
Businesses
0
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Manufactured
Built in 1994
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84743, Kingston, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 259 (100%) |
| Owner Occupied HU | 131 (50.6%) |
| Renter Occupied HU | 32 (12.4%) |
| Vacant Housing Units | 96 (37.1%) |
| Median Home Value | $316,667 |
| Average Home Value | $381,050 |
Housing Distribution
Address Breakdown
Residential
64
Single Family
1
Multi-Family
63
Businesses
0
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: MICHELLE M JORGENSON • ERA Realty Center
Mls Name: WCBR
Mls ID: #25-260753
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.