77 S Goodwin AveKingstonPA18704
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
Investment Highlights
Rental property for sale in Kingston at 77 S Goodwin Ave, Kingston, PA, 18704 offers $1,265/mo rent that, after a $808/mo payment, leaves $183/mo cash flow. Total monthly income is $1,265/mo, and annual cash flow is $2,200/yr on $54,698 cash. Return on cash invested measures 23.93% in year one, and rental yield stands at 9.2% at a $165,000 entry. Equity gained on principal adds $1,065/yr while 5% annual appreciation compounds into $45,586 by year five. Five-year ROI records 124.96% and total cumulative return in cash reaches $68,351. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,265/mo property income versus a $808/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1907
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 18704, Kingston, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,612 (100%) |
| Owner Occupied HU | 8,304 (53.2%) |
| Renter Occupied HU | 5,805 (37.2%) |
| Vacant Housing Units | 1,503 ( 9.6%) |
| Median Home Value | $186,091 |
| Average Home Value | $218,731 |
Housing Distribution
Address Breakdown
Residential
14,509
Single Family
13,233
Multi-Family
1,276
Businesses
1,289
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Williams • Lewith & Freeman, Kingston
Mls Name: Luzerne County AOR
Mls ID: #25-4339