Newport
Investment Analysis

Newport, RI
Investor Report

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

Share:
53
Investment Score
Rent
Cap Rate (Est.)
1.0%
Gross Yield
1.7%
P/R Ratio
32.4x
YoY Growth
+7.8%
Median Home Price
$1,250,000
Average Rent (1BR)
$1,728/mo
Median Income
$83,562
Population
25,029

Investment Breakdown

3
Value Score
100
Growth Score
84
Safety Score
49
Afford Score

Newport has a price-to-rent ratio of 32.4x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.0% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +7.8% shows strong appreciation momentum.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,728
Annual Gross $20,736

Est. Monthly Expenses

Property Tax (~1.5%) -$1,563
Insurance (~0.5%) -$521
Maintenance (~1%) -$1,042
Est. Net Cash Flow -$1,397/mo

Price Forecast 2026โ€“2028

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

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$899K2027$939Kโ–ฒ 4.4%2028$987Kโ–ฒ 9.8%20232024Now
$1M$715K
Current
$1M
2026
Projected
$939K
โ†‘ 4.4% by 2027
Projected
$987K
โ†‘ 9.8% by 2028
5yr CAGR:+8.8%
Confidence:High
Rยฒ:0.90
โ–ผ

When evaluating the Newport housing market forecast for 2026-2028, the data paints a picture of a luxury coastal market grappling with extreme affordability challenges. The current median home price of $899,010 has already surged 55.8% over the past five years, a trend that may moderate but unlikely reverse. With a price-to-rent ratio of 37.5xโ€”nearly double the national averageโ€”the math strongly favors renting for those not committed long-term. Days on market at just 35 days and a Market Temperature of 60/100 indicate persistent seller leverage, though the elevated ratio suggests prices are stretched relative to rental income fundamentals.

Looking ahead, the question of whether Newport home prices will drop is complex. The local economy, heavily reliant on tourism, hospitality, and a seasonal influx of wealthy second-home buyers, provides a floor for high-end properties but leaves the market vulnerable to broader economic shifts. Affordability will likely cap growth for primary residents, potentially cooling the 7.6% YoY price gains seen recently. For investors targeting Newport real estate Newport 2027, the path is less certain; while the A- risk grade signals market stability, the 9.1% five-year CAGR may not be sustainable without stronger local wage growth to support the price base.

A balanced assessment suggests a period of consolidation rather than a sharp correction. The scarcity of land and enduring appeal of the coastal location will support prices, but the extreme price-to-rent ratio and current affordability ceiling could lead to stagnation or modest single-digit appreciation through 2028. The "RENT" verdict is compelling for short-term flexibility, while long-term buyers should be prepared for a slower growth trajectory ahead.

Projected Cap Rate (2027)
1.4%
5yr CAGR
+8.8%

Job Market

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

Healthcare

82
Score
Excellent

Risk Factors

Overvalued Market
Low Inventory

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 95.6%
Months Supply 3.8
Price Drops 7%
Gone in 2 Wks 41%

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Newport.

Total ROI
41%
on $250,000 invested
Annual ROI
7.1%
compounded
Total Return
$103,009
appreciation + cashflow
Mo. Cash Flow
-$8,003
year 1 estimate
Equity Growth Over 5 Years
Y1358kY2475kY3601kY4736kY5883k
Appreciation
$573,941
Cash Flow
-$470,932
Final Equity
$882,542

* Estimates based on 7.8% 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 Newport

Property

Purchase Price$1,250,000
Monthly Rent$1,728
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$7,096
Monthly Cash Flow
-$85,149/ year
-34.1%
Cash-on-Cash
-0.7%
Cap Rate

Monthly Breakdown

+ Rental Income$1,728
โˆ’ Mortgage (P&I)$6,321
โˆ’ Property Tax$1,250
โˆ’ Insurance$125
โˆ’ Maintenance$1,042
โˆ’ Vacancy Loss$86
= Net Cash Flow-$7,096

Investment Summary

Down Payment
$250,000
Loan Amount
$1,000,000
Total Monthly Expenses
$8,824
Gross Yield
1.7%

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