Three-Story Mixed-Use
New
For Sale
$550,000
863 N Broad N #3, Central Falls, RI 02863
Commercial space occupies the ground level, with residential areas on the two floors above.
Property Size1,264 SF
Price / SF$435.13
Days on Market3
Property Features for 863 N Broad N #3
General Information
Standard status
Active
Size
1,264 SF
Property subtype
Commercial
Occupancy
100%
Taxes and HOA fees
Annual Taxes
$7,264
Amenities
Central air
Corner Lot
Baseboard Heating
Central Heating
Circuit Breakers
Common Area
Gas Heating
Hot Water Heating
Individual Heating
Window Units Cooling
Building Details
Year Built
1900
Buildings
1
Stories
3
Tenancy
Multi
Listing Agency:
LETTIERI & ASSOCIATES-REALTORS
(401) 331-9866
Listed By:
LOIS LETTIERI
Source:
Corcoran
Added: Aug 20
Changed: Aug 22
Last Checked: Aug 22 at 3:45AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of LETTIERI & ASSOCIATES-REALTORS
Investment Insights
Based on property information with market context.
This three-level mixed-use property combines a commercial first floor with residential space across the second and third floors. The ground level includes access to a 630-square-foot storage and shed area. A gas boiler serving the upper floors was installed six years ago, and a fire alarm system extends throughout all three levels.
The building is located in a densely populated business district in Central Falls. All portions are currently occupied under month-to-month arrangements, providing flexibility for continued occupancy or a change in the first-floor commercial use while retaining the residential component.
The building is located in a densely populated business district in Central Falls. All portions are currently occupied under month-to-month arrangements, providing flexibility for continued occupancy or a change in the first-floor commercial use while retaining the residential component.
Key Highlights
- Three‑story mixed‑use building with commercial first floor and residential second and third floors
- 630‑square‑foot storage and shed area accessible from the first floor
- Gas boiler serving the second and third floors installed six years ago
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$16,703
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.04%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$334,060
$334.1K
Cap Rate 7%
$238,614
$238.6K
Cap Rate 9%
$185,589
$185.6K
Market Conditions
NOI Build-Up for 1,264 SF
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.
Gross rent
$32.3K $25.56/SF
− Vacancy
−$1.9K −$1.53/SF
EGI
$30.4K $24.03/SF
− OpEx
−$13.7K −$10.81/SF
NOI
$16.7K $13.21/SF
Area
Providence County, RI
Vacancy
6.00%
Lease Rate
$25.56 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$334,060
Cap Rate 7%
$238,614
Cap Rate 9%
$185,589
Alternative Uses
Best Use
Apartment 5plus
$238.6K
$208.8K – $278.4K
NOI $16,703 @ 7.0% cap · market cap 3.04%
Second Best
Mixed Use
$213.3K
$186.6K – $248.9K
NOI $14,931 @ 7.0% cap · market cap 2.71%
Theoretical Best
Multifamily LT 5
$300.7K
$263.1K – $350.8K
NOI $21,046 @ 7.0% cap · market cap 3.83%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
100%
Occupancy
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
1,021
Businesses Nearby
43k
Monthly Visits Nearby
Explore this area
Business Placement
Foot Traffic Nearby
Dining 52%
Shops & Services 48%
Dunkin' Donuts
Dining
22,563 visits/mo
0.4 miles
Cumberland Farms
Shops & Services
12,376 visits/mo
0.3 miles
Family Dollar
Shops & Services
6,135 visits/mo
0.0 miles
Advance Auto Parts
Shops & Services
2,177 visits/mo
0.1 miles
Demographics for 02863, RI
22,596
Population
8,341
Households
2.7
Avg Household Size
32
Median Age
12%
College-Educated
60%
High-School Grad
1.2 sq mi
ZIP Area
18,830
Density / Sq Mi
$45,921
Median Household Income
$30,050
Median Earnings
$1,118
Median Rent
$300,500
Median Home Value
Market
Vacancy Rate% for Retail in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Mixed-use property - Commercial space occupies the ground level, with residential areas on the two floors above.
Where is this mixed-use property located?
The property is located at 863 N Broad N #3 Central Falls, RI.
What is the asking price?
The asking price for this property is $550,000.
What are key features of this property?
This property features: Three‑story mixed‑use building with commercial first floor and residential second and third floors; 630‑square‑foot storage and shed area accessible from the first floor; Gas boiler serving the second and third floors installed six years ago
