Pawtucket
Investment Analysis

Pawtucket, RI
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
59
Investment Score
Buy
Cap Rate (Est.)
2.4%
Gross Yield
4.0%
P/R Ratio
18.8x
YoY Growth
+1.7%
Median Home Price
$407,000
Average Rent (1BR)
$1,362/mo
Median Income
$63,499
Population
75,312

Investment Breakdown

44
Value Score
67
Growth Score
84
Safety Score
49
Afford Score

Pawtucket has a price-to-rent ratio of 18.8x, which indicates buying is moderately favorable.

The estimated cap rate of 2.4% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +1.7% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,362
Annual Gross $16,344

Est. Monthly Expenses

Property Tax (~1.5%) -$509
Insurance (~0.5%) -$170
Maintenance (~1%) -$339
Est. Net Cash Flow $345/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Pawtucket Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$384K2027$422Kโ–ฒ 9.8%2028$446Kโ–ฒ 16.1%20232024Now
$468K$306K
Current
$407K
2026
Projected
$422K
โ†‘ 9.8% by 2027
Projected
$446K
โ†‘ 16.1% by 2028
5yr CAGR:+7.8%
Confidence:High
Rยฒ:0.97
โ–ผ

For those evaluating the Pawtucket housing market forecast through 2028, the data suggests a period of stabilization rather than dramatic shifts. With a median home price of $384,235 and a price-to-rent ratio of 20.9xโ€”notably above the national average of 18xโ€”the buying premium remains steep. While the 5-year price change of 48.3% and a CAGR of 8.1% highlight robust past growth, the recent YoY change of just 0.7% signals a significant cooling. The market temperature score of 60/100 and a 35-day average on market indicate a balanced environment, likely influenced by affordability constraints and rising interest rates that may push some buyers to wait. Local economic factors, including ongoing revitalization efforts near the waterfront and proximity to Providence, could support demand, but high price-to-rent ratios often signal softening ahead.

So, will Pawtucket home prices drop? The risk grade of A suggests strong market fundamentals, but the "RENT" verdict and elevated price-to-rent ratio indicate that buying may not yet be the most financially prudent move for everyone. Over the next few years, expect prices to remain relatively flat or see modest single-digit gains, particularly if local job growth in sectors like healthcare and education continues and new housing supply comes online to ease pressure. However, if affordability remains a key barrier, we could see a slight correction or stagnation in values. For those looking at Pawtucket real estate in 2027, the outlook is cautiously optimistic but leans toward a more balanced market where renting remains a viable, low-risk option compared to the high upfront cost of buying.

Projected Cap Rate (2027)
2.4%
5yr CAGR
+7.8%

Job Market

Unemployment 3.8%
National avg: 3.7%
Job Growth (YoY) +0.6%

Healthcare

82
Score
Excellent

Risk Factors

Low Inventory

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 100.7%
Months Supply 3.2
Price Drops 15%
Gone in 2 Wks 39%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Pawtucket.

Total ROI
-83%
on $81,400 invested
Annual ROI
-29.8%
compounded
Total Return
-$67,494
appreciation + cashflow
Mo. Cash Flow
-$1,846
year 1 estimate
Equity Growth Over 5 Years
Y192kY2102kY3113kY4125kY5136k
Appreciation
$36,009
Cash Flow
-$103,503
Final Equity
$136,490

* Estimates based on 1.7% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Pawtucket

Property

Purchase Price$407,000
Monthly Rent$1,362
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,635
Monthly Cash Flow
-$19,623/ year
-24.1%
Cash-on-Cash
1.2%
Cap Rate

Monthly Breakdown

+ Rental Income$1,362
โˆ’ Mortgage (P&I)$2,058
โˆ’ Property Tax$407
โˆ’ Insurance$125
โˆ’ Maintenance$339
โˆ’ Vacancy Loss$68
= Net Cash Flow-$1,635

Investment Summary

Down Payment
$81,400
Loan Amount
$325,600
Total Monthly Expenses
$2,997
Gross Yield
4.0%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026