Zip Code 02874 — North Kingstown, RI
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
0.9%
Monthly Cash Flow
-$4,014
Median Home Price
$885,190
DSCR
0.15
Fair Market Rents
- Studio
- $1,500/mo
- 1 Bedroom
- $1,620/mo
- 2 Bedroom
- $1,970/mo
- 3 Bedroom
- $2,380/mo
- 4 Bedroom
- $2,950/mo
Investment Metrics
- Cap Rate
- 0.9%
- Cash-on-Cash Return
- -23.7%
- Price-to-Rent Ratio
- 31.0
- 1% Rule
- 0.27%
- Gross Rent Multiplier
- 31.0
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →