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 Scituate at 780 Danielson Pike, Scituate, RI, 02857 listed at $589,900 pairs $4,490/mo rent with a $2,887/mo payment to leave $640/mo cash flow. Total monthly income runs $4,490/mo, and annual cash flow reaches $7,674/yr on $194,077 cash to close. Return on cash invested measures 24.01% in year one, and rental yield registers 9.13% at a $589,900 basis. Equity gained on principal adds $3,807/yr, and annual property appreciation at 5% supports $162,978 by year five. Five-year ROI tracks 125.27% and total cumulative return in cash totals $243,129. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,490/mo property income relative to a $2,887/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
2.80 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 02857, North Scituate, RI area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,639 (100%) |
| Owner Occupied HU | 3,040 (83.5%) |
| Renter Occupied HU | 445 (12.2%) |
| Vacant Housing Units | 154 ( 4.2%) |
| Median Home Value | $479,748 |
| Average Home Value | $533,428 |
Residential
3,318
Single Family
3,258
Multi-Family
60
Businesses
253
Date | Event | Price |
|---|---|---|
| 2025-04-23 | Listed for sale | $589,900 |
| 2007-07-31 | Sold | $380,000 |
| 2001-06-22 | Sold | $240,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $7124.00 | 3.40% | $411,100 | N/A |
| 2023-04-24 | $6890.00 | 2.32% | $411,100 | N/A |
| 2022-04-24 | $6734.00 | 2.15% | $411,100 | 16.56% |
Listed by: Craig Luchon • Keller Williams Leading Edge
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1382973
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.
