Home › 82-84 Webster St, Pawtucket RI 02861 › Analyze
Property Analyzer
82-84 Webster St, Pawtucket RI 02861 — $799,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
82-84 Webster St, Pawtucket RI 02861
$799,900 · 4 units · MLS# 73519818
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $199,975 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$48,761/yr
Cap rate6.1%
GRM9.3
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Cash invested (down + CapEx)$199,975
Annual cash flow$865
Cash-on-cash return0.4%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.