Home › 51 Wood Ave, Woonsocket RI 02895 › Analyze
Property Analyzer
51 Wood Ave, Woonsocket RI 02895 — $1,185,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Wood Ave, Woonsocket RI 02895
$1,185,000 · 8 units · MLS# 73508838
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $296,250 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$104,160/yr
Cap rate8.8%
GRM6.9
Loan amount$888,750
Mortgage (P&I)$5,913/mo
Cash invested (down + CapEx)$296,250
Annual cash flow$33,205
Cash-on-cash return11.2%
DSCR1.47
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.