Property research tool — not a regulated financial service. Numbers are point-in-time estimates; how we decide →
How we define each return: On price — gross yield = annual rent ÷ purchase price. On cost — net yield ÷ total project cost (price + refurb + fees). On cash — cash-on-cash & ROI ÷ the actual cash you put in (deposit + costs).
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | $30,840 | $14,947 | $26,944 | $0 | $0 | -$11,051 | -$11,051 |
| Year 2 | $31,765 | $15,395 | $26,944 | $0 | $0 | -$10,574 | -$21,626 |
| Year 3 | $32,718 | $15,857 | $26,944 | $0 | $0 | -$10,083 | -$31,709 |
| Year 4 | $33,700 | $16,333 | $26,944 | $0 | $0 | -$9,577 | -$41,286 |
| Year 5 | $34,711 | $16,823 | $26,944 | $0 | $0 | -$9,056 | -$50,343 |
| Strategy | Return before costs on price | Monthly profit | Cash needed | 5y Return on your cash on cash | Risk | Feasibility |
|---|---|---|---|---|---|---|
| ⭐ Rent it out | 6.85% | -$921 | $218,027 | -23.1% | Low | Feasible |
| Refurb & refinance | 6.85% | -$921 | $225,677 | -22.3% | Med | Feasible |
| Short-stay let / Airbnb | — | — | — | — | — | Disabledno local short-let data |
| Buy, improve & sell | 0.00% | -$761 | $553,045 | -3% | Med | Feasible |
No transport data available for this property.
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Flat 0.46% transfer tax
Tucked away on a quiet cul de sac in Gaspee, this sun filled 3 bedroom ranch offers a rare combination of privacy, space, and location. The updated kitchen features quartz countertops, stainless steel appliances, and flows into a cozy, inviting family room with a charming Dutch door and gas stove that creates the perfect spot to unwind, especially during cooler New England months. The real standout is the backyard. Set on a fully fenced .32 acre lot, the space is flat, privat…
No price history available.
Net Monthly profit after tax. Rent + costs compound at their growth rates; mortgage principal amortises year-by-year for repayment loans.
| Year | Gross Rent | Op Costs | Mortgage | Equity Built | Tax | Net | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | $30,840 | $14,947 | $26,944 | $0 | $0 | -$11,051 | -$11,051 |
| Year 2 | $31,765 | $15,395 | $26,944 | $0 | $0 | -$10,574 | -$21,626 |
| Year 3 | $32,718 | $15,857 | $26,944 | $0 | $0 | -$10,083 | -$31,709 |
| Year 4 | $33,700 | $16,333 | $26,944 | $0 | $0 | -$9,577 | -$41,286 |
| Year 5 | $34,711 | $16,823 | $26,944 | $0 | $0 | -$9,056 | -$50,343 |
Green = verified data. Amber = market typical. Red = our estimate — verify before offering.
Tucked away on a quiet cul de sac in Gaspee, this sun filled 3 bedroom ranch offers a rare combination of privacy, space, and location. The updated kitchen features quartz countertops, stainless steel appliances, and flows into a cozy, inviting family room with a charming Dutch door and gas stove that creates the perfect spot to unwind, especially during cooler New England months. The real standout is the backyard. Set on a fully fenced .32 acre lot, the space is flat, privat…