Home › 23 Whitehall, Providence RI 02909 › Analyze

Property Analyzer

23 Whitehall, Providence RI 02909 — $999,000 · 7 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: $12,600 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$77,382/yr
Cap rate7.7%
GRM6.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$17,565
Cash-on-cash return7.0%
DSCR1.29

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

← Back to listing