420 Reynolds Bridge RdKingstonGA30145
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Kingston at 420 Reynolds Bridge Rd, Kingston, GA, 30145 projects strong ROI of -2.11%. Rental yield 0.31%. With 5% annual appreciation, the property builds $1,906,343 in value over five years. Equity growth combined delivers a projected five-year ROI of 1.27%, translating into $24,672 in total cumulative return on $1,949,250 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 0.3% | 8.0% |
| Monthly Cash Flow | $(40,226) | $1,500 |
City averages based on Kingston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,769 |
| Total Monthly Debt Service | $39,249 |
| DSCR Ratio | 0.05x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2023
176 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 2023
176 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