Home › 460 458 Smithfield Ave, Pawtucket RI 02860 › Analyze

Property Analyzer

460 458 Smithfield Ave, Pawtucket RI 02860 — $995,000 · 4 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: $7,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$37,432/yr
Cap rate3.8%
GRM11.5
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$-22,146
Cash-on-cash return-8.9%
DSCR0.63

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

← Back to listing