31 Osage Dr, Warwick, RI, 02888 | $1,078/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
2 Bath
1152 sft

57 Clinton St #57C, Newport, RI, 02840

4 Bed
3 Bath
1729 sft

91 Scout Ln, North Attleboro, MA, 02760

Rental Income+ 1 more

9 Bed
3 Bath
4282 sft

82 Wheeler Ave, Cranston, RI, 02905

Rental Income+ 1 more

4 Bed
3 Bath
3162 sft

9 Mount Hope St, North Attleboro, MA, 02760

Nearby investment properties with comparable prices

3 Bed
1 Bath
1600 sft

101 Shirley Dr, Cumberland, RI, 02864

3 Bed
1 Bath
1784 sft

9 Jenny Ln, Bristol, RI, 02809

3 Bed
2 Bath
2744 sft

234 Leroy Ave, Warwick, RI, 02889

4 Bed
2 Bath
2447 sft

168 N Marion St, Fall River, MA, 02723

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Warwick at 31 Osage Dr, Warwick, RI, 02888 offers $5,011/mo rent that, after a $2,949/mo payment, leaves $1,078/mo cash flow. Total monthly income is $5,011/mo, and annual cash flow is $12,933/yr on $198,255 cash. Return on cash invested measures 26.58% in year one, and rental yield stands at 9.98% at a $602,600 entry. Equity gained on principal adds $3,888/yr while 5% annual appreciation compounds into $166,487 by year five. Five-year ROI records 139.04% and total cumulative return in cash reaches $275,664. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,011/mo property income versus a $2,949/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1950

0.25 Acres lot

$N/A/sqft

No HOA