Westerly CDP
Investment Analysis

Westerly CDP, RI
Investor Report

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

Share:
55
Investment Score
Rent
Cap Rate (Est.)
2.5%
Gross Yield
4.1%
P/R Ratio
29.2x
YoY Growth
+4.8%
Median Home Price
$400,200
Average Rent (1BR)
$1,362/mo
Median Income
$82,333
Population
18,528

Investment Breakdown

12
Value Score
98
Growth Score
84
Safety Score
49
Afford Score

Westerly CDP has a price-to-rent ratio of 29.2x, which indicates renting is more favorable than buying.

The estimated cap rate of 2.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +4.8% 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%) -$500
Insurance (~0.5%) -$167
Maintenance (~1%) -$334
Est. Net Cash Flow $362/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Westerly CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$600K2027$629Kโ–ฒ 4.8%2028$662Kโ–ฒ 10.3%20232024Now
$695K$474K
Current
$400K
2026
Projected
$629K
โ†‘ 4.8% by 2027
Projected
$662K
โ†‘ 10.3% by 2028
5yr CAGR:+8.3%
Confidence:High
Rยฒ:0.96
โ–ผ

Looking at the Westerly CDP housing market forecast through 2026-2028, the data paints a picture of a market that has dramatically cooled after a period of intense growth. While the 5-year price change stands at a robust 51.5% with a 5-year CAGR of 8.5%, the immediate trend shows stagnation, evidenced by a 0.0% YoY price change. This plateau suggests the market is absorbing the rapid appreciation of the past few years. The current median home price of $400,200 may face downward pressure as regional economic shifts and affordability constraints limit the pool of capable buyers. For those asking, "will Westerly CDP home prices drop," the current stagnation is a key indicator that a correction is possible, especially if the local economy doesn't see significant wage growth to support the existing price levels.

The core challenge for the Westerly CDP real estate market is affordability, highlighted by a price-to-rent ratio of 24.5x, which is significantly higher than the national average of 18x. This imbalance, coupled with a Risk Grade of C, heavily favors renting over buying in the short term. The market temperature of 50/100 indicates a balanced but cautious environment, where properties are taking a moderate 35 days on market to sell. For investors and residents of Westerly CDP in 2027, local factors such as seasonal tourism demand and the broader coastal real estate dynamics will be critical. The high price-to-rent ratio makes it difficult to achieve positive cash flow as a landlord, suggesting that the rental market may see sustained demand as buying becomes less accessible.

Ultimately, the forecast for the Westerly CDP housing market from 2026 to 2028 is one of stabilization and potential modest correction rather than a dramatic crash or a boom. The extreme price growth of the last five years has likely pulled forward future appreciation, leaving little room for immediate gains. While a significant price drop isn't guaranteed, the combination of a high price-to-rent ratio, neutral market temperature, and a "RENT" verdict points towards a period of price discovery. The Westerly CDP real estate market 2027 will likely be defined by a standoff between sellers reluctant to lower prices and buyers constrained by affordability, leading to a more balanced and less frenetic environment than in previous years.

Projected Cap Rate (2027)
1.6%
5yr CAGR
+8.3%

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 Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Westerly CDP.

Total ROI
7%
on $80,040 invested
Annual ROI
1.3%
compounded
Total Return
$5,367
appreciation + cashflow
Mo. Cash Flow
-$1,794
year 1 estimate
Equity Growth Over 5 Years
Y1103kY2126kY3151kY4177kY5205k
Appreciation
$105,722
Cash Flow
-$100,355
Final Equity
$204,524

* Estimates based on 4.8% 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 Westerly CDP

Property

Purchase Price$400,200
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
-$1,588
Monthly Cash Flow
-$19,061/ year
-23.8%
Cash-on-Cash
1.3%
Cap Rate

Monthly Breakdown

+ Rental Income$1,362
โˆ’ Mortgage (P&I)$2,024
โˆ’ Property Tax$400
โˆ’ Insurance$125
โˆ’ Maintenance$334
โˆ’ Vacancy Loss$68
= Net Cash Flow-$1,588

Investment Summary

Down Payment
$80,040
Loan Amount
$320,160
Total Monthly Expenses
$2,950
Gross Yield
4.1%

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