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% |
Rental property for sale in Raymond at 1 Windmere Drive, Raymond, NH, 03077 priced at $585,000 converts $4,901/mo rent into $980/mo cash flow after a $2,863/mo obligation. Total monthly income equals $4,901/mo, and annual cash flow totals $11,761/yr on $192,465 invested. Return on cash invested prints 26.17% in year one, and rental yield reads 10.05% against a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation compiles into $161,625 by year five. Five-year ROI reaches 137.09% and total cumulative return in cash sums $263,850. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,901/mo property income covering a $2,863/mo payment, not borrower’s personal income.
Single Family
Built in 2005
2.16 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03077, Raymond, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,644 (100%) |
| Owner Occupied HU | 3,648 (78.6%) |
| Renter Occupied HU | 805 (17.3%) |
| Vacant Housing Units | 191 ( 4.1%) |
| Median Home Value | $396,947 |
| Average Home Value | $567,850 |
Residential
4,333
Single Family
3,875
Multi-Family
458
Businesses
280
Date | Event | Price |
|---|---|---|
| 2025-08-20 | Sold | $585,000 |
| 2025-07-09 | Listed for sale | $569,900 |
| 2017-09-29 | Sold | $291,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-13 | $7913.00 | 13.29% | $381,900 | N/A |
| 2022-10-13 | $6985.00 | 12.88% | $381,900 | 61.69% |
| 2020-10-13 | $6188.00 | -1.48% | $236,200 | N/A |
What's Special
Pull Down Stairs
Listed by: Felicia Palo • Keller Williams Realty Evolution
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5050719
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-10-12 22:23:42 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
