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.
Investment Analysis
23 Whitehall, Providence RI 02909
$999,000 · 7 units · MLS# 73508855
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,600 (7 units)
Acquisition & financing (one-time)
Down payment%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$151,200/yr
Net operating income (NOI)$91,746/yr
Cap rate9.2%
GRM6.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$31,929
Cash-on-cash return12.8%
DSCR1.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.