CashFlowRE
Sign in Sign up
9 Hannah St Multi-family
D Composite 43.87
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).

  • Cash flow +16.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • Livability +4.2/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$700,000

9 Hannah St · Providence, RI 02909
8 bd · 4.0 ba · 2,070 sqft · MultiFamily public records · 1 Days on market
Built 1922 5,478 sqft lot

🖨 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

Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

Key facts

  • 5,478 sq ft lot
  • 8 parking spots
  • Built 1922

Property features AI

Finance

  • Other: Property configured as 2 units in 1 building

Exterior

  • Parking: No garage; Space for about 8 vehicles (total parking count 8)
  • Utilities: Public water connected; Public sewer connected; Electric service approximately 100 amps
  • Home design: 2-story building; Vinyl siding; Total above-grade finished area approximately 4,172
  • Construction: Vinyl siding construction
  • Exterior features: Lot approximately 0.13 acres

Interior

  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas baseboard heating
  • Interior features: Laminate flooring; 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 8-bed/4.0-bath multifamily listed at $700k.

Deal economics

  • At list price, monthly cash flow is $429 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $589k (15.8% below list).
  • Recommended offer: $589k (15.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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-, schools F.
  • 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.
  • Market conditions: Rents rising (+3.7%/yr); 132 active listings in the ZIP; 776 units permitted in Providence County in 2024 (229 in 5+ unit buildings).
  • At $5,893/mo this rent would consume 109% 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 $5k of loan paydown is wiped out by about $21k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y 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 $290k; list at $700k implies a 141% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1922 — 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 $589,300 (15.8% below list)

Questions for the listing agent

  1. Built in 1922 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.84%
Cap rate
7.03%
Cash-on-cash
2.63%
DSCR
1.12
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-11.5%
Equity multiple
0.58×
Total profit
$-82,307
Equity at exit
$104,372
10-year hold
IRR
-1.5%
Equity multiple
0.89×
Total profit
$-20,731
Equity at exit
$60,523

Cash invested: $196,000 (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
132
Price-to-rent
19.8×

Monthly cashflow live

Estimated rent
$5,893 high interval (Pro) →
Mortgage (P&I)
$3,671
Tax from tax record
$264 /mo · $3,162/yr
Insurance
$292
HOA
$0
Vacancy / Maint / Mgmt
$1,238
Net cashflow
$429

Break-even live

Break-even rent $5,349
Max offer price $700,000
Occupancy floor 88%

Sensitivity live

Price -10% $826 -5% $628 +0% $429 +5% $231 +10% $33
Rent -10% $-36 -5% $197 +0% $429 +5% $662 +10% $895
Rate -1.0pp $782 -0.5pp $607 base $429 +0.5pp $248 +1.0pp $64

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

UnitsBedsBathsEst. rent
Total (2 units) $5,893

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
$175,000
Closing costs
$21,000
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.

Listing history 9 events

  1. 2026-05-13
    status Pending
  2. 2026-05-12
    listed $700,000 Active
  3. 2021-01-18
    soldstatus $290,000 Closed 379-char remark
    Show marketing remark (379 chars)

    Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

  4. 2021-01-14
    soldstatus $290,000
  5. 2020-10-27
    status Pending 379-char remark
    Show marketing remark (379 chars)

    Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

  6. 2020-10-07
    price $264,900 379-char remark
    Show marketing remark (379 chars)

    Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

  7. 2020-09-05
    price $267,900 379-char remark
    Show marketing remark (379 chars)

    Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

  8. 2020-08-26
    listed $299,900 Active 379-char remark
    Show marketing remark (379 chars)

    Very unique Multi-Family home. Each floor has 4 bedrooms, 2 full baths, a living room and eat in kitchen. The house has vinyl siding replacement windows, off street parking, newer roof and heating. Buildable lot on 8 Handy Street adjoins this property, sold separately for $32,000. This lot is not part of this listing. $264,900 is for the house located at 9 Hannah Street only.

  9. 1988-11-21
    soldstatus $110,000

ⓘ 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
$3,162 · $264/mo
Projected year-2 tax
$7,286 · $607/mo
Expected delta
+$4,124/yr (+$344/mo · 130.4%)

ⓘ 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
$70,716
− Mortgage interest
−$39,211
− Property taxes
−$3,162
− Insurance
−$3,500
− Repairs & maintenance
−$5,657
− Management
−$5,657
− Depreciation
−$20,364
Taxable loss
−$6,835
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,640
After-tax cash flow
$6,794/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

+536.4% since first listed
9 events — show timeline
  • 2026-05-13 Pending RIS
  • 2026-05-12 Listed $700,000 RIS
  • 2021-01-18 Sold (MLS) $290,000 RIS
  • 2021-01-14 Sold (Public Records) $290,000 Public Records
  • 2020-10-27 Pending RIS
  • 2020-10-07 Price Changed $264,900 RIS
  • 2020-09-05 Price Changed $267,900 RIS
  • 2020-08-26 Listed $299,900 RIS
  • 1988-11-21 Sold (Public Records) $110,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $3,162 · -37.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…