Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Rebuilt Two-Family Residence Title is generated by Realmo AI

    6 Wilson Street, Bristol, RI 02809

    View on Map
    Claim this Listing
    New
    For Sale
    $749,000

    MULTI_FAMILY - Bristol, RI

    Property size:
    2,790 SF
    Lot size:
    0.14 Acres
    Price / SF:
    $268/SF
    Added:
    Jun 4, 2026
    Days on Market:
    2
    Last Refresh:
    Jun 5 at 1:06 pm

    Property Features for 6 Wilson Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    R-6
    Bedrooms
    6
    Bathrooms
    2
    Rooms
    Basement, Bedroom 5, Bedroom 2, Bathroom 2, Bedroom 3, Bathroom 1, Bedroom 4, Bedroom 1, Bedroom 6
    Parking
    8
    Parking features
    Garage
    Patio and Porch features
    Deck
    Interior features
    Wall (Dry Wall), Stairs, Plumbing (Mixed), Insulation (Ceiling), Insulation (Walls)
    Exterior features
    Deck
    Basement
    Storage Space, Unfinished, Full
    Appliances
    Electric Water Heater, Dishwasher, Microwave, Oven/Range, Refrigerator
    Standard status
    Active
    Size
    2,790 SF
    Lot size
    0.14 Acres

    Taxes and HOA fees

    Tax Year
    2026
    Tax Annual Amount
    7951

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Forced Air, Central, Natural Gas
    Cooling system
    Central Air

    Building Details

    Year built
    1900
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Hardwood, Tile - Ceramic
    Building materials
    Dry Wall, Vinyl Siding

    We can help!

    Listing Contact
    Kristin McGrath
    Kristin McGrath

    Listing agent Kristin McGrath License #RES.0043351

    Listing office Century 21 Topsail Realty 729 Hope Street, Bristol, RI

    Listing date Jun 4, 2026

    MLS# 1413736 Listing URL

    Copyright © 2026 State Wide MLS of Rhode Island, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Two‑family home rebuilt from the foundation up in 2017
    • Two 3‑bedroom units with hardwood floors
    • In‑unit laundry in each unit, plus additional basement storage
    • Private driveways with parking for up to four vehicles per unit
    • Central heating and central air with natural gas forced‑air system
    • Vinyl siding exterior with deck and public sewer

    Overview

    This rebuilt two-family residence was reconstructed from the foundation up in 2017 and offers two spacious 3-bedroom units. The layout includes hardwood flooring, generous closet space, in-unit laundry, and additional basement storage for each unit. Separate parking is provided via private driveways, with room for up to four vehicles per unit. Central air conditioning supports year-round comfort.

    The property sits on a double lot, creating additional outdoor space and room to operate. It is located within walking distance of downtown amenities in Bristol, RI.

    Well suited to an owner-occupant seeking income to help offset housing costs or an investor looking for a maintained, turn-key-style multi-family asset, the home’s two dedicated units and practical in-unit features can support everyday tenant needs. Each unit’s storage and in-unit laundry reduce reliance on shared spaces, while the private driveway parking allocation helps limit day-to-day friction. The property’s R-6 zoning and residential income structure should be reviewed in relation to your intended use and operating plan.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $72.0k $25.80
    − Vacancy −$4.7k −$1.68
    EGI $67.3k $24.12
    − OpEx −$20.2k −$7.24
    NOI $47.1k $16.89
    2,790 SF · lease $25.80/SF/yr · vacancy 6.50% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $673.0K
    $588.9K – $785.2K (±1% cap)
    NOI $47,112 @ 7.0% cap · market cap 6.29%
    Second Best
    Apartment 5plus
    $604.5K
    $529.0K – $705.3K (±1% cap)
    NOI $42,317 @ 7.0% cap · market cap 5.65%
    Theoretical Best
    Office A
    $933.4K
    $816.7K – $1.09M (±1% cap)
    NOI $65,338 @ 7.0% cap · market cap 8.72%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Bristol
    County
    Bristol
    State
    Rhode Island
    Longitude
    -71.270545
    Latitude
    41.675605

    Nearby Similar for Sale

    • $1,599,000
      5,120 SF

      Restored Mixed-Use Property in Bristol

      Mixed-use property with apartments and commercial space in historic district.
      30 Bradford Street, Bristol, RI 02809
      View Details
    • $849,900
      3,170 SF

      Bristol Triplex: Income and Character

      Spacious three-family property in Bristol with income potential.
      37 Lincoln Avenue, Bristol, RI 02809
      View Details
    • $1,750,000
      3,338 SF

      Downtown Bristol Multifamily Investment Opportunity

      Turn-key homes in downtown Bristol near shops and waterfront.
      88 Burton Street, Bristol, RI 02809
      View Details
    • $550,000
      2,100 SF

      Mixed-Use Property in Bristol, RI

      Mixed-use property with commercial space and residential apartment.
      366 Wood Street, Bristol, RI 02809
      View Details
    • $875,000
      2,081 SF

      Restaurant and Home For Sale

      Restaurant and single family home package in Bristol, RI.
      170 Franklin Street, Bristol, RI 02809
      View Details
    • $875,000
      1,440 SF

      Turnkey Home and Thriving Restaurant

      Single-family home with established neighborhood restaurant in Bristol, RI.
      2 Wilson Street, Bristol, RI 02809
      View Details
    • $649,900
      1,926 SF

      Downtown Bristol Retail/Office Opportunity

      1,526 SF unit in historic downtown Bristol, Rhode Island.
      423 Hope #21U, Bristol, RI 02809
      View Details
    • $1,695,000
      6,516 SF

      Three-Unit Waterfront Restaurant Building

      Standalone three-unit property with two long-term NNN restaurant tenants and a third warehouse unit available for lease.
      382 Thames Street, Bristol, RI, RI 02809
      View Details
    • $1,695,000
      6,516 SF

      Waterfront Commercial Building in Bristol

      Three-unit commercial building in Bristol's Waterfront District.
      382 Thames Street, Bristol, RI 02809
      View Details
    • $875,000
      2,081 SF

      Restaurant and Home Combo

      Restaurant with loyal following and adjacent single family home.
      170 Franklin Street, Bristol, RI, RI 02809
      View Details
    • $1,995,000
      6,516 SF

      Waterfront District Mixed-Use Building

      Three-unit building in high-traffic area with waterfront views.
      382 Thames, Bristol, RI 02809
      View Details
    • $1,599,000
      5,724 SF

      Mixed-Use Building with Storefronts

      Restored mixed-use property combining storefront-facing commercial space with two residential apartments.
      30 Bradford Street, Bristol, RI, RI 02809
      View Details

    FAQs

    What type of property is this?
    Duplex - Rebuilt in 2017 with two 3-bedroom units, in-unit laundry, and private driveways for up to four vehicles per unit.
    Where is this duplex located?
    The property is located at 6 Wilson Street Bristol, RI.
    What is the asking price?
    The asking price for this property is $749,000.
    What are key features of this property?
    This property features: Two‑family home rebuilt from the foundation up in 2017; Two 3‑bedroom units with hardwood floors; In‑unit laundry in each unit, plus additional basement storage
    (401) 254-1900
    We can help!
    Listing Contact
    Kristin McGrath
    Kristin McGrath
    Real Estate License ID: RES.0043351
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    6 Wilson Street, Bristol, RI 02809
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!