CashFlowRE
Sign in Sign up
219 Lowell Ave
D Composite 43.77
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +11.7/30.0
  • Livability +4.2/5.0
  • DSCR +3.4/10.0
  • Rent growth +3.4/5.0
  • 1% rule +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$369,900

219 Lowell Ave · Providence, RI 02909
4 bd · 1.0 ba · 1,351 sqft · SingleFamily public records · 25 Days on market
Built 1930 4,792 sqft lot $274/sqft · 13% below area Est $453k · 18% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully updated single-family home offering the perfect blend of modern finishes and functional living. Completely renovated from top to bottom, this turnkey property features a brand new kitchen with modern cabinetry, quartz countertops, and stainless steel appliances, an updated bathroom with stylish tile finishes, new flooring throughout, fresh interior and exterior updates, and a new roof. Enjoy a spacious 4-bedroom layout with bright, open living spaces filled with natural light, plus a new asphalt driveway to be completed this month. Perfect for first-time buyers, growing families, or anyone seeking a low-maintenance, move-in ready home. Conveniently located near h

Key facts

  • Quartz countertops
  • New flooring
  • Updated kitchen

Tags

UPDATED KITCHENQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESUPDATED BATHROOMNEW FLOORINGNEW ROOF

Property features AI

Finance

  • HOA & community: Quarterly association fees

Exterior

  • Parking: Five covered parking spaces; No garage
  • Utilities: 200+ amp electrical service; Public water; Public sewer
  • Home design: 2-story property; Above-grade finished living area plus additional finished space below grade
  • Construction: Drywall interior; Aluminum siding; Vinyl siding
  • Exterior features: Located near highways, schools, and recreation areas

Interior

  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Gas heating with baseboard units; Window cooling units
  • Interior features: Full, unfinished basement with both interior and exterior entry
  • Laundry & utility: Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $370k.

Deal economics

  • At list price, monthly cash flow is $-112 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $350k (5.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (24.4% below list).
  • Recommended offer: $280k (24.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.0% in Providence — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#2 in RI, #794 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: employment C-.
  • Providence (urban): math 8% / reading 16% proficiency, ranked #34 of 39 in RI (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: George J. West El. School (math 7% / reading 13%, grade F, #148 of 167 statewide, top 90%, 601 students, 84% FRL); Nathanael Greene Middle (math 10% / reading 23%, grade F, #37 of 57 statewide, top 64%, 808 students, 85% FRL); Central High School (math 2% / reading 12%, grade F, #53 of 58 statewide, top 96%, 1,302 students, 87% FRL).
  • Market conditions: Rents rising (+3.7%/yr); 133 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 776 units permitted in Providence County in 2024 (229 in 5+ unit buildings).
  • At $2,796/mo this rent would consume 52% of the median local household income ($65k/yr) (locally 2000% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Providence County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($364k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $260k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 71% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $279,606 (24.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.76%
Cap rate
5.93%
Cash-on-cash
-1.29%
DSCR
0.94
GRM
11.0

CMA / ARV

ARV (median comp)
$453,193
List price
$369,900
Delta
-18.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
55 Paolino St 0.64mi 3/1.5 (-1) 1,528 (+13%) 22mo $425,000 $278 23

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.68% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.37×
Total profit
$-65,220
Equity at exit
$55,153
10-year hold
IRR
-8.8%
Equity multiple
0.44×
Total profit
$-58,344
Equity at exit
$31,982

Cash invested: $103,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
31 Tenant-Leaning
State Rhode Island
31 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
30-day notice; strong tenant protections.

ZIP-level market 02909

Home prices YoY
-13.3%
Rents YoY
3.7%
Active inventory
133
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,796 high interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$226 /mo · $2,718/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$587
Net cashflow
$-112

Break-even live

Break-even rent $2,937
Max offer price $350,197
Occupancy floor 99%

Sensitivity live

Price -10% $98 -5% $-7 +0% $-112 +5% $-216 +10% $-321
Rent -10% $-332 -5% $-222 +0% $-112 +5% $-1 +10% $109
Rate -1.0pp $75 -0.5pp $-17 base $-112 +0.5pp $-207 +1.0pp $-305

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$92,475
Closing costs
$11,097
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
29 Dunford St Unit 2 Providence, RI 3.0 2.0 1116 $2,400 $2.15 25d 1 0.50mi
1035 Atwells Ave Unit 2 Providence, RI 4.0 2.0 1300 $2,950 $2.27 25d 1 0.80mi
216 Maplewood Ave Cranston, RI 3.0 1.5 1850 $2,200 $1.19 45d 1 0.95mi
610 Killingly St #1 Johnston, RI 4.0 2.0 1800 $2,850 $1.58 16d 1 1.13mi
8 Anthony Ave Unit 1 Providence, RI 3.0 2.0 1400 $2,800 $2.00 16d 1 1.47mi

Listing history 9 events

  1. 2026-06-08
    statusdays on market $369,900 Pending 25 DOM
  2. 2026-06-07
    days on market $369,900 Active 24 DOM
  3. 2026-06-05
    days on market $369,900 Active 21 DOM
  4. 2026-06-03
    days on market $369,900 Active 20 DOM
  5. 2026-06-02
    days on market $369,900 Active 19 DOM
  6. 2026-06-01
    days on market $369,900 Active 18 DOM
  7. 2026-05-31
    days on market $369,900 Active 17 DOM
  8. 2026-05-14
    listed $369,900 Active 804-char remark
  9. 2026-02-20
    soldstatus $260,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast RI · Partial reset (capped growth)

Current annual tax
$2,718 · $226/mo
Projected year-2 tax
$4,374 · $364/mo
Expected delta
+$1,656/yr (+$138/mo · 60.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 71% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,553
− Mortgage interest
−$20,720
− Property taxes
−$2,718
− Insurance
−$1,850
− Repairs & maintenance
−$2,684
− Management
−$2,684
− Depreciation
−$10,761
Taxable loss
−$7,864
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,887
After-tax cash flow
$549/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Providence
NCES district ID
4400900
Math proficiency
8% ▼ -4.00%
Reading proficiency
16% ▼ -2.00%
Median HH income
$38,197
Composite
10.12/100
National rank
#9803
State rank
#34 of 39 in RI

Livability — Providence

Score
84/100
State rank
#2
US rank
#794

Category grades

Amenities A+ Commute A+ Cost of living B+ Crime C+ Employment C- Housing A+ Health & safety A+ User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Providence, RI
County
Providence County · 548,917 people
City population
212,734
Metro
Providence-Warwick, RI-MA
Population (ZIP)
46,014
Household income
$64,649
Rent vs Own
60.2% rent · 39.8% own
Severe rent burden
2000.0

Population outlook (Providence County) Hauer SSP2

Today (2025)
653,469 people
By 2030
660,819 · +1.1%
By 2040
672,747 · +3.0%
By 2050
683,741 · +4.6%
By 2075
720,435 · +10.2%
By 2100
741,582 · +13.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Hispanic / Latino 60% Two or more races 23% White 22% Black 12% Asian 2% Native American 2%
Hispanic origin (detail)
Puerto Rican 12% Dominican 23%
Common ancestry
Lithuanian 2% Russian 1% Romanian 1%
Foreign-born
35% · Canada, Jamaica
Languages at home
43% English-only · Spanish 50% Other Indo-European 2% Other Asian/Pacific 1%

Political lean MEDSL · Providence

2024 margin
D (+14.4) · D 56.1% · R 41.7% · Other 2.2%
2008→2024 swing
-20.0pp toward R · 2008: 34.4pp · 2024: 14.4pp
All cycles
2024: D+14.4 2020: D+22.9 2016: D+21.2 2012: D+34.9 2008: D+34.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -72.78%
Current HPI
474.9956
Rent YoY
▲ 3.68%
Metro
Providence-Warwick, RI-MA
State GDP YoY
▲ 2.25%
F500 in state
10

Industry mix (Fortune 500 HQ in RI)

Industry F500 HQs Revenue

Price history

+42.3% since first listed
3 events — show timeline
  • 2026-06-08 Pending RIS
  • 2026-05-14 Listed $369,900 RIS
  • 2026-02-20 Sold (Public Records) $260,000 Public Records

Property tax history

-2.3%/yr

Latest (2025): $2,718 · -33.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…