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 Glocester at 82 Stone Dam Rd, Glocester, RI, 02857 priced at $574,900 converts $3,929/mo rent into $176/mo cash flow after a $2,814/mo obligation. Total monthly income equals $3,929/mo, and annual cash flow totals $2,112/yr on $189,142 invested. Return on cash invested prints 21.18% in year one, and rental yield reads 8.2% against a $574,900 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation compiles into $158,834 by year five. Five-year ROI reaches 110.05% and total cumulative return in cash sums $208,155. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,929/mo property income covering a $2,814/mo payment, not borrower’s personal income.
Single Family
Built in 1972
2.71 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-30 | $6592.00 | -2.73% | $475,600 | N/A |
| 2023-04-30 | $6777.00 | 4.23% | $475,600 | 36.71% |
| 2022-04-30 | $6502.00 | 1.36% | $347,900 | N/A |
Listed by: Nathan Clark • Your Home Sold Guaranteed Realty, The Nathan Clark Team
Mls Name: My State MLS
Mls ID: #11467560
