


230 George Washington Highway Smithfield, RI 02917
Description
1421920
$4,628(2023)
2.53 acres
Land
Providence County
Listed By
RHODE ISLAND
Last checked Sep 10 2026 at 7:48 PM GMT+0000
- Yes
- Rural
- Utilities: Gas Available, Electricity Connected, Electricity Available, Natural Gas Available, Muncipal Water, Sewer Available, Cable Connected, Phone Connected, Water Connected, Water Available
Estimated Monthly Mortgage Payment
*Based on Fixed Interest Rate withe a 30 year term, principal and interest only
230 George Washington Highway
Residential Land Value
26 residential units × $75,000 per unit = $1,950,000
Retail Land Value
9,000 sq. ft. × $45 per sq. ft. = $405,000 gross annual rent
Less 15% vacancy = $344,250 effective gross income
Less 10% operating expenses = $309,825 NOI
Retail land value: 3 years of NOI = $929,475
Proposed Land Value/Sale Price
$1,950,000 residential value
$929,475 retail value
= $2,879,475