product

markets

method

45 Saw Mill Dr, North Kingstown, RI 02852 — $325,000 · 1bd · ~0.6% rule | OnePercent

45 Saw Mill Dr, North Kingstown, RI 02852

$325,000

Home·North Kingstown 02852·45 Saw Mill Dr, North Kingstown, RI 02852

Last confirmed 3 days ago

45 Saw Mill Dr, North Kingstown, RI 02852

1 bd · 1 ba · 980 sqft · built 2007 · North Kingstown · TOWNHOMES·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$1,848/mo

p10–p90 confidence band

HUD Fair Market Rent · 02852 · 1BR$1,440/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Washington

Flood risk indexRelatively Moderate FEMA NRI

Median household income$118,643

Median area rent$1,239/mo

Median home value$504,900

the verdict

0.57%vs 0.9% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$325,000

0.57% · rent $1,848

Intrinsic value · income approach

$407,196

20% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.