CashFlowRE
Sign in Sign up
129 Lefrancois Blvd Multi-family
C- Composite 53.95
Why this score? — see what drove the C- 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).

  • Cash flow +22.9/30.0
  • DSCR +7.4/10.0
  • ARV discount +6.9/15.0
  • 1% rule +5.5/10.0
  • Rent growth +4.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.8/10.0
  • Appreciation +0.0/10.0

$499,900

129 Lefrancois Blvd · Woonsocket, RI 02895
6 bd · 3.0 ba · 1,956 sqft · MultiFamily public records · 8 Days on market
Built 1950 7,405 sqft lot Est $493k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

Key facts

  • 3 family home
  • Off street parking
  • 3 car garage

Tags

3 FAMILY HOMEEAST WOONSOCKET NEIGHBORHOODYARD SPACE3 CAR GARAGEOFF STREET PARKINGLAUNDRY IN EACH UNIT

Property features AI

Finance

  • Financial info: Owner pays hot water
  • HOA & community: Highway access; Near schools; Public transportation nearby; Nearby restaurants

Exterior

  • Parking: Detached 3-car garage; Total parking for 8 vehicles; 3 covered parking spaces
  • Utilities: Public water (connected); Public sewer (connected); Electric service: 100 amps, circuit breakers; Sewer connected
  • Home design: 3 stories; Single building containing 3 units; Above-grade finished area approximately 2,618
  • Construction: Drywall interior; Aluminum siding; Vinyl siding; Combination foundation with concrete perimeter; Built as a multi-unit (3 units)
  • Exterior features: Paved driveway; Detached garage

Interior

  • Kitchen: Dishwasher; Range/Oven; Refrigerator
  • Bedrooms: Part of a 3-unit building (total of 3 units)
  • Flooring: Ceramic tile; Laminate
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Oil hot water heating; Baseboard heating; Separate electric meters
  • Interior features: Interior steps; Tub with shower; Total of 11 rooms; Fixer condition
  • Laundry & utility: Oil 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 6-bed/3.0-bath multifamily listed at $500k.

Deal economics

  • At list price, monthly cash flow is $881 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $500k).
  • Cap rate 8.4% vs local median 3.3% in Woonsocket — 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 65/100 on livability (#24 in RI) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime C-, schools D-, amenities F.
  • Woonsocket (suburban): math 5% / reading 14% proficiency, ranked #37 of 39 in RI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+9.2%/yr); 163 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 776 units permitted in Providence County in 2024 (229 in 5+ unit buildings).
  • At $5,228/mo this rent would consume 103% of the median local household income ($61k/yr) (locally 2658% 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 $15k 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $140k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $240k; list at $500k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 63% 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 $499,900

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
8.41%
Cash-on-cash
7.55%
DSCR
1.34
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$492,912
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
132 Kenwood St 0.40mi 6/2.0 2,080 (+6%) 7mo $525,000 $252 60

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$2,685
Equity at exit
$74,537
10-year hold
IRR
14.5%
Equity multiple
2.43×
Total profit
$200,145
Equity at exit
$43,222

Cash invested: $139,972 (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 02895

Rents YoY
9.2%
Active inventory
163
Price-to-rent
23.9×

Monthly cashflow live

Estimated rent
$5,228 high interval (Pro) →
Mortgage (P&I)
$2,622
Tax from tax record
$419 /mo · $5,032/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,098
Net cashflow
$881

Break-even live

Break-even rent $4,113
Max offer price $499,900
Occupancy floor 78%

Sensitivity live

Price -10% $1,164 -5% $1,022 +0% $881 +5% $739 +10% $598
Rent -10% $468 -5% $674 +0% $881 +5% $1,087 +10% $1,294
Rate -1.0pp $1,133 -0.5pp $1,008 base $881 +0.5pp $751 +1.0pp $620

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,228

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
$124,975
Closing costs
$14,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
47 Chester St Unit 3 Woonsocket, RI 5.0 2.0 2000 $2,200 $1.10 44d 1 1.18mi

Listing history 11 events

  1. 2026-06-02
    statusdays on market $499,900 Pending 8 DOM
  2. 2026-06-01
    days on market $499,900 Active 7 DOM
  3. 2026-05-31
    days on market $499,900 Active 6 DOM
  4. 2026-05-25
    listed $499,900 Active
  5. 2019-07-10
    soldstatus $240,000 Sold 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  6. 2019-07-10
    soldstatus $240,000
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  7. 2019-04-15
    status Pending 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  8. 2019-03-16
    status Active 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  9. 2019-03-02
    historical Under Contract: Soliciting Back-up Offers 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  10. 2018-10-25
    price $249,900 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

  11. 2018-08-24
    listed $259,900 Active 348-char remark
    Show marketing remark (348 chars)

    Great opportunity to own a 3-family home that looks like a single family in East Woonsocket. Perfect for an owner occupant or investor. The property is in very nice condition and includes a yard and 3-car garage. Well maintained by long term owner. Generates $2,700/month in income. Landlord pays heat and hot water, tenants pay their own electric.

ⓘ 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
$5,032 · $419/mo
Projected year-2 tax
$6,590 · $549/mo
Expected delta
+$1,558/yr (+$130/mo · 31.0%)

ⓘ 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 ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 63% 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
$62,736
− Mortgage interest
−$28,002
− Property taxes
−$5,032
− Insurance
−$2,500
− Repairs & maintenance
−$5,019
− Management
−$5,019
− Depreciation
−$14,543
Taxable income
$2,622
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$629
After-tax cash flow
$9,942/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
Woonsocket
NCES district ID
4401200
Math proficiency
5% ▼ -7.00%
Reading proficiency
14% ▼ -2.00%
Median HH income
$37,757
Composite
8.01/100
National rank
#9923
State rank
#37 of 39 in RI

Livability — Woonsocket

Score
65/100
State rank
#24
US rank
#12968

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woonsocket, RI
County
Providence County · 548,917 people
City population
43,521
Metro
Providence-Warwick, RI-MA
Population (ZIP)
43,521
Household income
$61,059
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
2658.0

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 0.64)
Race & ethnicity
White 54% Hispanic / Latino 26% Two or more races 18% Asian 7% Black 6% Native American 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 15% Dominican 4%
Common ancestry
Lithuanian 13% Romanian 3% Russian 3%
Foreign-born
15% · Canada, Jamaica
Languages at home
68% English-only · Spanish 17% Other Asian/Pacific 4% Other Indo-European 4%

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
▼ -431.80%
Current HPI
357.8858
Rent YoY
▲ 9.15%
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

+92.3% since first listed
8 events — show timeline
  • 2026-05-25 Listed $499,900 RIS
  • 2019-07-10 Sold (Public Records) $240,000 Public Records
  • 2019-07-10 Sold (MLS) $240,000 RIS
  • 2019-04-15 Pending RIS
  • 2019-03-16 Relisted RIS
  • 2019-03-02 Contingent RIS
  • 2018-10-25 Price Changed $249,900 RIS
  • 2018-08-24 Listed $259,900 RIS

Property tax history

-0.8%/yr

Latest (2025): $5,032 · +14.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…