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.
Investment Analysis
391 Waterman Ave, East Providence RI 02914
$875,000 · 5 units · MLS# 73509413
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $218,750 down
Operating (recurring)
Results
Gross scheduled income$108,000/yr
Net operating income (NOI)$62,950/yr
Cap rate7.2%
GRM8.1
Loan amount$656,250
Mortgage (P&I)$4,366/mo
Cash invested (down + CapEx)$218,750
Annual cash flow$10,557
Cash-on-cash return4.8%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.