CashFlowRE
Sign in Sign up
19 South Kingman St
C- Composite 50.39
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • Schools +4.6/10.0
  • DSCR +4.3/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$421,000

19 South Kingman St · Taunton, MA 02347
2 bd · 2.0 ba · 1,520 sqft · SingleFamily public records · 17 Days on market
Built 1945 1.61 ac lot Est $596k · 29% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

OPEN HOUSE THIS SATURDAY, JUNE 13, FROM 11AM-1PM. Bring your vision. .. A blank canvas awaits & is ready for your personal touch to this long-held family home. Boasting limitless possibilities with plenty of room to grow! Featuring over 1500 sq. ft. of living space located on a 1.61 Acre lot. Enjoy the ease of single-level living with 2 bedrooms & a full bath located on the 1st floor level. This spacious 6 room floorplan offers 3 bedrooms, 2 baths, cathedral ceiling living room, dining room & a classic, full-length covered front porch offering sweeping views of the property. Don't miss out. .. your next home or smart investment begins here!

Key facts

  • 1.61 acre lot
  • 8 parking spots
  • Built 1945

Property features AI

Finance

  • Financial info: Tax information available

Exterior

  • Parking: 8 off-street parking spaces
  • Utilities: Private water source; Private sewer (inspection required for sale); 100 Amp electrical service; Electric range/oven compatible wiring; Washer hookup
  • Home design: Single family residence; Natural exterior color; Shingle roof; Block foundation; Frame construction; Renovated since original construction
  • Construction: Block foundation; Frame construction; Shingle roof; Year built per public records; renovated since
  • Exterior features: Porch; Deck; Workshop on the property; Wooded and cleared lot; Public road frontage

Interior

  • Kitchen: Upgraded countertops and cabinets; Exterior deck access via slider
  • Bedrooms: Primary bedroom on the first floor with closet and wall-to-wall carpet; Second bedroom on the first floor with closet and wall-to-wall carpet; Third bedroom on the second floor
  • Flooring: Vinyl; Carpet; Laminate (in first-floor bathroom)
  • Bathrooms: Two full bathrooms; First-floor bathroom with tub and shower; laminate flooring; Second-floor bathroom with tub and shower
  • Heating & cooling: Heating available (oil and pellet stove); Cooling via window unit(s)
  • Interior features: Open floor plan; Wood / coal / pellet stove; Cathedral ceilings; 6 total rooms
  • Laundry & utility: First-floor laundry area with washer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $421k.

Deal economics

  • At list price, monthly cash flow is $77 ($923/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $352k (16.5% below list).
  • Recommended offer: $352k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.0% in Taunton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#78 in MA, #4,184 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: crime C-, amenities F, cost of living F.
  • Freetown-Lakeville (rural): math 47% / reading 53% proficiency, ranked #109 of 302 in MA (top 36%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
  • Zoned schools: Assawompset Elementary School (math 52% / reading 62%, grade C+, #207 of 938 statewide, top 26%, 493 students, 0% FRL); Freetown-Lakeville Middle School (math 44% / reading 47%, grade D+, #109 of 305 statewide, top 37%, 675 students, 0% FRL); Apponequet Regional High (math 67% / reading 77%, grade B+, #70 of 343 statewide, top 22%, 729 students, 0% FRL).
  • Market conditions: 41 active listings in the ZIP; 1,255 units permitted in Plymouth County in 2024 (411 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($415k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $65k; list at $421k implies a 548% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 77% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $351,511 (16.5% below list)

Questions for the listing agent

  1. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  4. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  5. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.83%
Cap rate
6.51%
Cash-on-cash
0.78%
DSCR
1.03
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$595,840
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
118 County St 0.48mi 3/1.0 (+1) 1,424 (-6%) 0mo $540,000 $379 58
106 S Pickens St 0.74mi 3/2.0 (+1) 1,449 (-5%) 10mo $567,500 $392 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.46×
Total profit
$-63,397
Equity at exit
$62,772
10-year hold
IRR
-6.5%
Equity multiple
0.58×
Total profit
$-49,204
Equity at exit
$36,400

Cash invested: $117,880 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 02347

Home prices YoY
-28.1%
Active inventory
41
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,515 medium interval (Pro) →
Mortgage (P&I)
$2,208
Tax from tax record
$317 /mo · $3,802/yr
Insurance
$175
HOA
$0
Vacancy / Maint / Mgmt
$738
Net cashflow
$77

Break-even live

Break-even rent $3,418
Max offer price $421,000
Occupancy floor 93%

Sensitivity live

Price -10% $315 -5% $196 +0% $77 +5% $-42 +10% $-161
Rent -10% $-201 -5% $-62 +0% $77 +5% $216 +10% $355
Rate -1.0pp $289 -0.5pp $184 base $77 +0.5pp $-32 +1.0pp $-143

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$105,250
Closing costs
$12,630
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 14 events

  1. 2026-06-21
    statusdays on market $421,000 Active 17 DOM
  2. 2026-06-18
    days on market $421,000 Price Changed 14 DOM
  3. 2026-06-18
    pricestatus $421,000 Price Changed 13 DOM
  4. 2026-06-17
    days on market $449,000 Active 13 DOM
  5. 2026-06-16
    days on market $449,000 Active 12 DOM
  6. 2026-06-15
    days on market $449,000 Active 11 DOM
  7. 2026-06-13
    days on market $449,000 Active 9 DOM
  8. 2026-06-13
    remarks 654-char remark
  9. 2026-06-13
    days on market $449,000 Active 8 DOM
  10. 2026-06-09
    days on market $449,000 Active 5 DOM
  11. 2026-06-08
    statusdays on market $449,000 Active 4 DOM
  12. 2026-06-07
    days on market $449,000 New 3 DOM
  13. 2026-06-05
    remarks 604-char remark
  14. 2026-06-05
    listed $449,000 New 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$3,802 · $317/mo
Projected year-2 tax
$4,490 · $374/mo
Expected delta
+$688/yr (+$57/mo · 18.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 77% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$42,181
− Mortgage interest
−$23,583
− Property taxes
−$3,802
− Insurance
−$2,105
− Repairs & maintenance
−$3,375
− Management
−$3,375
− Depreciation
−$12,247
Taxable loss
−$6,305
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,513
After-tax cash flow
$2,436/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Freetown-Lakeville
NCES district ID
2505070
Math proficiency
47% ▼ -7.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$88,846
Composite
46.48/100
National rank
#2432
State rank
#109 of 302 in MA

Livability — Taunton

Score
75/100
State rank
#78
US rank
#4184

Category grades

Amenities F Commute A+ Cost of living F Crime C- Employment C+ Housing A+ Health & safety A+ User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
53,461
Population (ZIP)
11,732

Population outlook (Plymouth County) Hauer SSP2

Today (2025)
533,105 people
By 2030
541,862 · +1.6%
By 2040
549,791 · +3.1%
By 2050
542,476 · +1.8%
By 2075
518,429 · -2.8%
By 2100
448,179 · -15.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Asian 2% Hispanic / Latino 1% Black 1%
Common ancestry
Russian 12% Lithuanian 9% Romanian 4%
Foreign-born
4% · Canada, South Korea
Languages at home
95% English-only · Other Indo-European 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Plymouth

2024 margin
Lean D (+8.8) · D 53.6% · R 44.7% · Other 1.7%
2008→2024 swing
+1.3pp toward D · 2008: 7.6pp · 2024: 8.8pp
All cycles
2024: D+8.8 2020: D+17.4 2016: D+7.2 2012: D+3.8 2008: D+7.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -118.52%
Current HPI
302.7617
Rent YoY
Metro
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+590.8% since first listed
2 events — show timeline
  • 2026-06-04 Listed $449,000 MLS PIN
  • 1986-03-24 Sold (Public Records) $65,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $3,802 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…