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 Woonsocket at 80 Capwell Ave, Woonsocket, RI, 02895 offers a 10.16% rental yield on a $434,900 purchase with $3,683/mo rent. Total monthly income registers $3,683/mo, and a $2,129/mo payment leaves $844/mo available for distribution. Annual cash flow reaches $10,124/yr on $144,169 to close, and return on cash invested stands at 26.93% in year one. Equity gained on principal adds $2,806/yr while 5% annual appreciation supports $120,155 over five years. Portfolio math shows five-year ROI at 140.94% and total cumulative return in cash at $203,189. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,683/mo property income against a $2,129/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1989
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 02895, Woonsocket, RI area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,850 (100%) |
| Owner Occupied HU | 7,080 (35.7%) |
| Renter Occupied HU | 11,367 (57.3%) |
| Vacant Housing Units | 1,403 ( 7.1%) |
| Median Home Value | $343,428 |
| Average Home Value | $368,259 |
Residential
17,434
Single Family
13,667
Multi-Family
3,767
Businesses
1,186
Date | Event | Price |
|---|---|---|
| 2025-07-16 | Listed for sale | $434,900 |
| 2025-07-03 | Listing removed | $449,000 |
| 2025-07-02 | Price change | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-21 | $4864.00 | 4.02% | $334,500 | N/A |
| 2023-07-21 | $4676.00 | N/A | $334,500 | N/A |
| 2022-07-21 | $4676.00 | -0.47% | $334,500 | 69.11% |
Listed by: Courtney Grady • Century 21 Limitless
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1389934
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.
