Home › 266 Norfolk Ave, Pawtucket RI 02861 › Analyze
Property Analyzer
266 Norfolk Ave, Pawtucket RI 02861 — $575,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
266 Norfolk Ave, Pawtucket RI 02861
$575,000 · 2 units · MLS# 73528878
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $143,750 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$21,580/yr
Cap rate3.8%
GRM13.3
Loan amount$431,250
Mortgage (P&I)$2,869/mo
Cash invested (down + CapEx)$143,750
Annual cash flow$-12,849
Cash-on-cash return-8.9%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.