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 Scituate at 9 Esek Hopkins Rd, Scituate, RI, 02857 priced at $439,900 converts $3,397/mo rent into $526/mo cash flow after a $2,153/mo obligation. Total monthly income equals $3,397/mo, and annual cash flow totals $6,306/yr on $145,827 invested. Return on cash invested prints 24.23% in year one, and rental yield reads 9.27% against a $439,900 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,536 by year five. Five-year ROI reaches 126.48% and total cumulative return in cash sums $184,443. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,397/mo property income covering a $2,153/mo payment, not borrower’s personal income.
Single Family
Built in 1965
0.99 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 |
|---|---|---|
| 2025-10-14 | Sold | $439,900 |
| 2025-07-21 | Pending sale | $439,900 |
| 2025-06-27 | Contingent | $439,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-01 | $5083.00 | 3.40% | $293,300 | N/A |
| 2023-11-01 | $4916.00 | 2.33% | $293,300 | N/A |
| 2022-11-01 | $4804.00 | 1.31% | $293,300 | 15.61% |
Listed by: John Ferri • HomeSmart Professionals
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1387703
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.
