Property Analyzer
15-17 278 Emmett, Beacon And Point, Providence RI 02903 — $1,999,999 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15-17 278 Emmett, Beacon And Point, Providence RI 02903
$1,999,999 · 6 units · MLS# 73479686
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $500,000 down
Operating (recurring)
Results
Gross scheduled income$129,600/yr
Net operating income (NOI)$60,340/yr
Cap rate3.0%
GRM15.4
Loan amount$1,499,999
Mortgage (P&I)$9,980/mo
Cash invested (down + CapEx)$500,000
Annual cash flow$-59,414
Cash-on-cash return-11.9%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.