The Harrington Plan · Kingston, GA 30145

$288,900

4 bd · 2.5 ba · 2,565 sqft · SingleFamily · 485 Days on market

Good condition ↓ 5% since listing

---

Why this score? — see what drove the D- 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).

• Cash flow +10.3/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Livability +3.2/5.0
• 1% rule +3.1/10.0
• DSCR +3.0/10.0
• Schools +2.9/10.0
• Rent growth +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Based on our top-selling plan, the Harrington delights with its massive second-floor owner's suite privately tucked away on the same level as its three additional bedrooms. The first floor impresses with an open concept family room, breakfast nook and large center island, plus a dining room that can be a living room, study or a 5th bedroom/bathroom. Explore your choices for the Harrington kitchen, using our Interactive Kitchen Designer Tool as well.

Key facts

• 2 parking spots
• Listed 485 days

🏗️ New construction. The $288,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $310,227.

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath single-family listed at $289k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-170 ($-2k/yr) — negative.
• To cash-flow at today's rent, offer at most $286k (1.1% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (13.5% below list).
• Recommended offer: $250k (13.5% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 63/100 on livability (#294 in GA) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing B+; Watch: amenities F, commute F, employment F.
• Bartow County (rural): math 33% / reading 34% proficiency, ranked #70 of 174 in GA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Kingston Elementary School (math 15% / reading 21%, grade F, #926 of 1,228 statewide, top 76%, 526 students, 68% FRL); Cass Middle School (math 35% / reading 36%, grade F, #185 of 470 statewide, top 40%, 879 students, 58% FRL); Cass High School (math 17% / reading 25%, grade F, #225 of 424 statewide, top 54%, 1,551 students, 51% FRL).
• Market conditions: 115 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,618 units permitted in Bartow County in 2024 (265 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.

Negotiation context

• It's been on market 485 days — a 12% lower offer ($254k) is reasonable based on typical stale-listing flexibility.

Recommended offer $249,904 (13.5% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 485 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
7. 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.
8. 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.
9. 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: 0.81% ✗
• Cap rate: 5.64%
• Cash-on-cash: -2.34%
• DSCR: 0.90
• GRM: 10.3

CMA / ARV

• ARV (median comp): $310,227
• List price: $288,900
• Delta: -6.87%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
76 Oxford Ln	0.56mi	4/2.5	2,486 (-3%)	7mo	$320,000	$129	63
529 Pemberton St	0.33mi	5/3.0 (+1)	2,232 (-13%)	3mo	$306,000	$137	53
521 Pemberton St	0.39mi	5/3.0 (+1)	2,232 (-13%)	4mo	$305,000	$137	50
65 Oxford Ln	0.63mi	4/2.5	2,192 (-14%)	3mo	$295,000	$135	44
207 Coventry Ct	0.70mi	5/4.0 (+1)	2,384 (-7%)	7mo	$315,000	$132	39
552 Pemberton St	0.24mi	5/3.0 (+1)	2,180 (-15%)	22mo	$338,990	$156	38
535 Pemberton St	0.30mi	5/3.0 (+1)	2,180 (-15%)	21mo	$319,888	$147	36
536 Pemberton St	0.32mi	5/3.0 (+1)	2,180 (-15%)	22mo	$338,990	$156	35
530 Pemberton St	0.35mi	5/3.0 (+1)	2,180 (-15%)	23mo	$338,990	$156	33
11 Plymouth Ct	0.75mi	5/3.0 (+1)	2,212 (-14%)	10mo	$295,000	$133	26

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: -20.2%
• Equity multiple: 0.30×
• Total profit: $-61,038
• Equity at exit: $46,256

10-year hold

• IRR: -13.2%
• Equity multiple: 0.23×
• Total profit: $-66,912
• Equity at exit: $26,823

Cash invested: $86,863 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 90 Strongly Landlord-Friendly
• State Georgia: 90 Strongly Landlord-Friendly · R+3
• County: — inherits STATE
• City: — inherits STATE

Magistrate court evictions in 10-30 days; no rent control; preempted; few tenant protections.

Methodology + full state rankings →

ZIP-level market 30145

• Home prices YoY: -18.3%
• Active inventory: 115
• Price-to-rent: 9.6×

Monthly cashflow live

• Estimated rent: $2,499 high
• Mortgage (P&I): −$1,627
• Tax est. 1.5%: −$388 /mo · $4,653/yr
• Insurance: −$129
• HOA: −$0
• Vacancy / Maint / Mgmt: −$525
• Net cashflow: $-170

Break-even live

Break-even rent $2,714

Max offer price $285,676

Occupancy floor —

Sensitivity live

Price	-10% $45	-5% $-62	+0% $-170	+5% $-277	+10% $-384
Rent	-10% $-367	-5% $-268	+0% $-170	+5% $-71	+10% $28
Rate	-1.0pp $-13	-0.5pp $-91	base $-170	+0.5pp $-250	+1.0pp $-332

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: $77,557
• Closing costs: $9,307
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
126 Oxford Ln Kingston, GA	5.0	3.0	2232	$2,695	$1.21	22d	1	0.20mi
626 Tudor St Euharlee, GA	5.0	3.0	2232	$2,695	$1.21	14d	1	0.27mi
522 Pemberton St Euharlee, GA	4.0	3.0	1779	$2,200	$1.24	45d	1	0.37mi
518 Pemberton St Euharlee, GA	4.0	3.0	1808	$2,500	$1.38	22d	1	0.40mi
538 Pemberton St Kingston, GA	4.0	3.0	1808	$2,300	$1.27	45d	1	0.43mi
210 Coventry Ct Kingston, GA	4.0	2.5	2014	$1,969	$0.98	3d	1	0.71mi

Listing history 16 events

1. 2026-06-21
   days on market $288,900 Active 485 DOM
2. 2026-06-18
   days on market $288,900 Active 482 DOM
3. 2026-06-17
   days on market $288,900 Active 481 DOM
4. 2026-06-16
   days on market $288,900 Active 480 DOM
5. 2026-06-15
   days on market $288,900 Active 479 DOM
6. 2026-06-13
   pricedays on market $288,900 Active 477 DOM
7. 2026-06-09
   days on market $306,900 Active 473 DOM
8. 2026-06-08
   days on market $306,900 Active 472 DOM
9. 2026-06-07
   days on market $306,900 Active 471 DOM
10. 2026-06-04
    days on market $306,900 Active 468 DOM
11. 2026-06-03
    days on market $306,900 Active 467 DOM
12. 2026-06-02
    days on market $306,900 Active 466 DOM
13. 2026-06-01
    days on market $306,900 Active 465 DOM
14. 2026-05-31
    days on market $306,900 Active 464 DOM
15. 2026-03-20
    price $306,900 453-char remark

    Show marketing remark (453 chars)

    Based on our top-selling plan, the Harrington delights with its massive second-floor owner's suite privately tucked away on the same level as its three additional bedrooms. The first floor impresses with an open concept family room, breakfast nook and large center island, plus a dining room that can be a living room, study or a 5th bedroom/bathroom. Explore your choices for the Harrington kitchen, using our Interactive Kitchen Designer Tool as well.

16. 2025-02-22
    listed $321,900 Active 453-char remark

    Show marketing remark (453 chars)

    Based on our top-selling plan, the Harrington delights with its massive second-floor owner's suite privately tucked away on the same level as its three additional bedrooms. The first floor impresses with an open concept family room, breakfast nook and large center island, plus a dining room that can be a living room, study or a 5th bedroom/bathroom. Explore your choices for the Harrington kitchen, using our Interactive Kitchen Designer Tool as well.

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

Taxation est. · year 1

• Rental income: $29,988
• − Mortgage interest: −$17,378
• − Property taxes: −$4,653
• − Insurance: −$1,551
• − Repairs & maintenance: −$2,399
• − Management: −$2,399
• − Depreciation: −$9,025
• Taxable loss: −$7,417
• Est. tax savings @ 24.0%: +$1,780
• After-tax cash flow: $-256/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This single-family home is in good condition with no major repairs needed. It offers a good balance of curb appeal and interior features, making it a solid investment.

Value-add opportunities

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
• Both Landscaping improvements — Enhances curb appeal and adds value to the property.
• Resale Kitchen backsplash — A backsplash can add visual interest and functionality to the kitchen.

Renovation cost estimate screening

Value-add ROI direction

• Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics. ↑
• Both Landscaping improvements — Enhances curb appeal and adds value to the property. ↑
• Resale Kitchen backsplash — A backsplash can add visual interest and functionality to the kitchen. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Bartow County
• NCES district ID: 1300330
• Math proficiency: 33% ▼ -8.00%
• Reading proficiency: 34% ▼ -7.00%
• Median HH income: $50,596
• Composite: 29.16/100
• National rank: #6577
• State rank: #70 of 174 in GA

Livability — Kingston

• Score: 63/100
• State rank: #294
• US rank: #16075

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Kingston, GA
• Population (ZIP): 9,065

Population outlook (Bartow County) Hauer SSP2

• Today (2025): 107,887 people
• By 2030: 109,594 · +1.6%
• By 2040: 111,038 · +2.9%
• By 2050: 109,046 · +1.1%
• By 2075: 99,484 · -7.8%
• By 2100: 83,431 · -22.7%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (88%)
• Race & ethnicity: White 88% Black 5% Two or more races 4% Hispanic / Latino 3%
• Common ancestry: Slovak 3% Serbian 2% Scotch-Irish 1%
• Foreign-born: 2% · Canada, Vietnam
• Languages at home: 97% English-only · Spanish 3%

Political lean MEDSL · Bartow

• 2024 margin: Solid R (+51.0) · D 24.2% · R 75.2%
• 2008→2024 swing: -5.8pp toward R · 2008: -45.2pp · 2024: -51.0pp
• All cycles: 2024: R+51.0 2020: R+50.7 2016: R+55.2 2012: R+51.7 2008: R+45.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -63.20%
• Current HPI: 282.8922
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.66%
• F500 in state: 28

Industry mix (Fortune 500 HQ in GA)

Industry	F500 HQs	Revenue
▸Paper / Packaging	2	$29B
▸Retail	1	$160B
▸Transportation / Logistics	1	$91B
▸Airlines	1	$62B
▸Consumer Goods	1	$47B
▸Utilities	1	$25B

Price history

-4.7% since first listed

2 events — show timeline

• 2026-03-20 Price Changed $306,900 Zillow
• 2025-02-22 Listed $321,900 Zillow