Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Dover at 1 Independence Drive, Dover, NH, 03820 offers a 8.48% rental yield on a $320,000 purchase with $2,261/mo rent. Total monthly income registers $2,261/mo, and a $1,566/mo payment leaves $116/mo available for distribution. Annual cash flow reaches $1,396/yr on $106,080 to close, and return on cash invested stands at 21.22% in year one. Equity gained on principal adds $2,065/yr while 5% annual appreciation supports $88,410 over five years. Portfolio math shows five-year ROI at 110.6% and total cumulative return in cash at $117,327. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,261/mo property income against a $1,566/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03820, Dover, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,942 (100%) |
| Owner Occupied HU | 7,947 (49.8%) |
| Renter Occupied HU | 7,317 (45.9%) |
| Vacant Housing Units | 678 ( 4.3%) |
| Median Home Value | $496,451 |
| Average Home Value | $516,612 |
Residential
15,528
Single Family
12,270
Multi-Family
3,258
Businesses
1,181
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Susan Kenyon • KW Coastal and Lakes & Mountains Realty/Dover
Mls Name: PrimeMLS
Mls ID: #5063626
