10 Pembroke DrJohnstonRI02919
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Johnston at 10 Pembroke Dr, Johnston, RI, 02919 priced at $412,500 pairs $3,158/mo rent with $465/mo cash flow after a $2,019/mo payment. Total monthly income equals $3,158/mo, and annual cash flow comes to $5,583/yr on $136,744 invested. Return on cash invested is 23.99% in year one, and rental yield stands at 9.19% on a $412,500 basis. Equity gained on principal adds $2,662/yr, and 5% annual appreciation accumulates to $113,966 by year five. Five-year ROI measures 125.2% and total cumulative return in cash reaches $171,208. For financing, Ziffy Mortgage’s DSCR program evaluates $3,158/mo property income against a $2,019/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1991
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02919, Johnston, RI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,630 (100%) |
| Owner Occupied HU | 8,689 (68.8%) |
| Renter Occupied HU | 3,472 (27.5%) |
| Vacant Housing Units | 469 ( 3.7%) |
| Median Home Value | $408,882 |
| Average Home Value | $428,372 |
Housing Distribution
Address Breakdown
Residential
12,608
Single Family
11,503
Multi-Family
1,105
Businesses
1,373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paul Harrison • RE/MAX Properties
Mls Name: StateWide MLS RI
Mls ID: #1389683