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% |
Investment property for sale in Smithfield at 29 Waterview Dr UNIT A, Smithfield, RI, 02917 uses $135,915 cash to close to unlock $5,104/yr annual cash flow and $425/mo monthly cash flow. Total monthly income runs $3,402/mo, and a $2,007/mo payment keeps the spread at $425/mo. Purchase price stands at $410,000, and rental yield measures 9.96% with $3,402/mo rent. Return on cash invested shows 23.66% in year one, and 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 124.4% and total cumulative return in cash records $169,079. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,402/mo property income covering a $2,007/mo payment rather than investor’s personal income.
Townhouse
Built in 1988
N/A lot
$N/A/sqft
$300 monthly HOA
Neighborhood data shown for ZIP Code: 02917, Smithfield, RI area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,210 (100%) |
| Owner Occupied HU | 4,016 (77.1%) |
| Renter Occupied HU | 1,003 (19.3%) |
| Vacant Housing Units | 191 ( 3.7%) |
| Median Home Value | $478,603 |
| Average Home Value | $532,500 |
Residential
5,185
Single Family
4,814
Multi-Family
371
Businesses
731
Date | Event | Price |
|---|---|---|
| 2025-09-08 | Price change | $410,000 |
| 2025-08-26 | Listed for sale | $425,000 |
| 2022-01-20 | Sold | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $4388.00 | 5.23% | $303,900 | N/A |
| 2023-09-16 | $4170.00 | 2.71% | $303,900 | N/A |
| 2022-09-16 | $4060.00 | -6.21% | $303,900 | 20.26% |
Listed by: Christy Querceto • The Q Group Realty
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1393597
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.
