94 Osage Dr, Warwick, RI, 02888 | $479/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1008 sft

55 Smoke Rise Cir, Swansea, MA, 02777

4 Bed
3 Bath
3240 sft

2 Airdrie Ct, Seekonk, MA, 02771

2 Bed
1 Bath
800 sft

1346 Newport Ave #B-20, Attleboro, MA, 02703

3 Bed
2 Bath
1648 sft

369 Vine St, Pawtucket, RI, 02861

Nearby investment properties with comparable prices

2 Bed
2 Bath
960 sft

709 Hicks St, Fall River, MA, 02724

3 Bed
2 Bath
1272 sft

34 Kent Ave, East Providence, RI, 02914

4 Bed
2 Bath
1562 sft

250 Laurel St, Fall River, MA, 02724

3 Bed
1 Bath
1615 sft

263 Summer St, Dighton, MA, 02715

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Warwick at 94 Osage Dr, Warwick, RI, 02888 priced at $469,000 converts $3,541/mo rent into $479/mo cash flow after a $2,296/mo obligation. Total monthly income equals $3,541/mo, and annual cash flow totals $5,748/yr on $155,474 invested. Return on cash invested prints 23.61% in year one, and rental yield reads 9.06% against a $469,000 entry. Equity gained on principal adds $3,026/yr, while 5% annual appreciation compiles into $129,576 by year five. Five-year ROI reaches 123.1% and total cumulative return in cash sums $191,383. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,541/mo property income covering a $2,296/mo payment, not borrower’s personal income.

Single Family

Built in 1957

9,491 sqft lot

$N/A/sqft

No HOA