Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Cumberland at 22 Dwight St, Cumberland, RI, 02864 offers $3,576/mo rent that, after a $2,408/mo payment, leaves $364/mo cash flow. Total monthly income is $3,576/mo, and annual cash flow is $4,373/yr on $163,098 cash. Return on cash invested measures 22.59% in year one, and rental yield stands at 8.72% at a $492,000 entry. Equity gained on principal adds $3,175/yr while 5% annual appreciation compounds into $135,931 by year five. Five-year ROI records 117.68% and total cumulative return in cash reaches $191,932. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,576/mo property income versus a $2,408/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.29 Acres lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-07-03 | Sold | $492,000 |
| 2025-05-25 | Pending sale | $489,900 |
| 2025-05-05 | Listed for sale | $489,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $4185.00 | 2.85% | $350,200 | N/A |
| 2023-10-13 | $4069.00 | 10.30% | $350,200 | 42.30% |
| 2022-10-13 | $3689.00 | 1.68% | $246,100 | N/A |
What's Special
Attic Stairs, Attic Storage
Listed by: Jackie Calia • Coldwell Banker Realty
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1384143
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.
