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 Pawtucket at 67 1st St, Pawtucket, RI, 02861 with 5% annual appreciation on a $339,000 basis while $2,827/mo rent supports operations. Total monthly income totals $2,827/mo and a $1,659/mo payment preserves $614/mo for cash returns. Annual cash flow comes to $7,372/yr on $112,379 deployed, and return on cash invested reaches 26.47% in year one. Equity gained on principal adds $2,188/yr, and five-year appreciation sums $93,659 alongside rental yield of 10.01%. Five-year ROI measures 138.48% and total cumulative return in cash totals $155,620.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,827/mo property income versus a $1,659/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1939
5,000 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 |
|---|---|---|
| 2025-09-30 | Sold | $339,000 |
| 2025-08-27 | Pending sale | $339,000 |
| 2025-08-20 | Listed for sale | $339,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $3353.00 | 0.36% | $271,700 | 34.84% |
| 2023-10-21 | $3341.00 | N/A | $201,500 | N/A |
| 2022-10-21 | $3341.00 | N/A | $201,500 | N/A |
Listed by: Nicola Francis • Lenox Realty Group
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1393176
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.
