21 Captains DrWesterlyRI02891
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 Westerly at 21 Captains Dr, Westerly, RI, 02891 priced at $658,125 converts $3,588/mo rent into after a $3,221/mo obligation. Total monthly income equals $3,588/mo. Return on cash invested prints 13.48% in year one, and rental yield reads 6.54% against a $658,125 entry. Equity gained on principal adds $4,247/yr, while 5% annual appreciation compiles into $181,828 by year five. Five-year ROI reaches 69.75% and total cumulative return in cash sums $151,017. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,588/mo property income covering a $3,221/mo payment, not borrower’s personal income.
Townhouse
Built in 1993
N/A lot
$N/A/sqft
$480 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02891, Westerly, RI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,932 (100%) |
| Owner Occupied HU | 6,730 (52.0%) |
| Renter Occupied HU | 3,145 (24.3%) |
| Vacant Housing Units | 3,057 (23.6%) |
| Median Home Value | $496,385 |
| Average Home Value | $622,871 |
Housing Distribution
Address Breakdown
Residential
10,493
Single Family
9,863
Multi-Family
630
Businesses
1,129
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Lamb • Keller Williams Coastal
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1392318
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 State-Wide MLS, Inc. All rights reserved.