Home › 15-17 278 Emmett, Beacon And Point, Providence RI 02903 › Analyze

Property Analyzer

15-17 278 Emmett, Beacon And Point, Providence RI 02903 — $1,999,999 · 6 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: $10,800 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$129,600/yr
Net operating income (NOI)$48,028/yr
Cap rate2.4%
GRM15.4
Loan amount$1,499,999
Mortgage (P&I)$9,980/mo
Annual cash flow$-71,726
Cash-on-cash return-14.3%
DSCR0.40

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

← Back to listing