36 Shaw StKingstonGA30145
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 36 Shaw St, Kingston, GA, 30145 in Kingston hard to pass up. The 11.09% gross yield on a $360,000 purchase results in $3,326/mo in rent and $1,135/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.05). Annual cash flow of $13,625, five-year appreciation of $99,461, and $3,316/yr in equity build-up combine for a projected total cumulative return of $209,367.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 8.0% |
| Monthly Cash Flow | $1,135 | $1,500 |
City averages based on Kingston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,326 |
| Total Monthly Debt Service | $2,048 |
| DSCR Ratio | 1.62x |
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.
Single Family
Built in 1918
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30145, Kingston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,396 (100%) |
| Owner Occupied HU | 2,777 (81.8%) |
| Renter Occupied HU | 425 (12.5%) |
| Vacant Housing Units | 194 ( 5.7%) |
| Median Home Value | $317,176 |
| Average Home Value | $343,279 |
Housing Distribution
Address Breakdown
Residential
3,205
Single Family
3,205
Multi-Family
0
Businesses
76
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
Single Family
Built in 1918
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 30145, Kingston, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,396 (100%) |
| Owner Occupied HU | 2,777 (81.8%) |
| Renter Occupied HU | 425 (12.5%) |
| Vacant Housing Units | 194 ( 5.7%) |
| Median Home Value | $317,176 |
| Average Home Value | $343,279 |
Housing Distribution
Address Breakdown
Residential
3,205
Single Family
3,205
Multi-Family
0
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices