Home › 391 Waterman Ave, East Providence RI 02914 › Analyze

Property Analyzer

391 Waterman Ave, East Providence RI 02914 — $875,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $9,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$108,000/yr
Net operating income (NOI)$52,690/yr
Cap rate6.0%
GRM8.1
Loan amount$656,250
Mortgage (P&I)$4,366/mo
Annual cash flow$297
Cash-on-cash return0.1%
DSCR1.01

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing