Home › 82-84 Webster St, Pawtucket RI 02861 › Analyze

Property Analyzer

82-84 Webster St, Pawtucket RI 02861 — $799,900 · 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)$40,553/yr
Cap rate5.1%
GRM9.3
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$-7,343
Cash-on-cash return-3.7%
DSCR0.85

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

← Back to listing