99 Harvard StCranstonRI02920
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Cranston at 99 Harvard St, Cranston, RI, 02920 priced at $489,000 converts $3,600/mo rent into $408/mo cash flow after a $2,393/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $4,900/yr on $162,104 invested. Return on cash invested prints 22.93% in year one, and rental yield reads 8.83% against a $489,000 entry. Equity gained on principal adds $3,155/yr, while 5% annual appreciation compiles into $135,102 by year five. Five-year ROI reaches 119.5% and total cumulative return in cash sums $193,714. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,393/mo payment, not borrower’s personal income.
Single Family
Built in 1955
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02920, Cranston, RI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,731 (100%) |
| Owner Occupied HU | 9,407 (59.8%) |
| Renter Occupied HU | 5,650 (35.9%) |
| Vacant Housing Units | 674 ( 4.3%) |
| Median Home Value | $405,632 |
| Average Home Value | $437,567 |
Housing Distribution
Address Breakdown
Residential
15,140
Single Family
13,484
Multi-Family
1,656
Businesses
1,690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Peluso • Peluso Properties
Mls Name: StateWide MLS RI
Mls ID: #1400704