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 Pawtucket at 39 Camac St, Pawtucket, RI, 02861 priced at $405,000 converts $3,076/mo rent into $433/mo cash flow after a $1,982/mo obligation. Total monthly income equals $3,076/mo, and annual cash flow totals $5,190/yr on $134,258 invested. Return on cash invested prints 23.77% in year one, and rental yield reads 9.11% against a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation compiles into $111,894 by year five. Five-year ROI reaches 124.03% and total cumulative return in cash sums $166,514. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,076/mo property income covering a $1,982/mo payment, not borrower’s personal income.
Single Family
Built in 1950
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 02861, Pawtucket, RI area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,189 (100%) |
| Owner Occupied HU | 7,318 (60.0%) |
| Renter Occupied HU | 4,287 (35.2%) |
| Vacant Housing Units | 584 ( 4.8%) |
| Median Home Value | $339,560 |
| Average Home Value | $388,596 |
Residential
11,285
Single Family
10,467
Multi-Family
818
Businesses
652
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Sold | $405,000 |
| 2025-06-28 | Pending sale | $410,000 |
| 2025-06-22 | Price change | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $4036.00 | 8.09% | $327,100 | 45.25% |
| 2023-10-11 | $3734.00 | N/A | $225,200 | N/A |
| 2022-10-11 | $3734.00 | N/A | $225,200 | N/A |
What's Special
Attic Storage
Listed by: Kurt Franklin • Keller Williams Realty
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1386625
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.
