11 Trail St, Franklin, NH, 03235 | $1,132/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
1063 sft

74 Morrill Street, Laconia, NH, 03246

3 Bed
2 Bath
1624 sft

223 Tucker Drive, Hopkinton, NH, 03229

3 Bed
2 Bath
1431 sft

612 Benton Drive, Laconia, NH, 03246

2 Bed
2 Bath
1522 sft

21 Mountain View Drive, Franklin, NH, 03235

Nearby investment properties with comparable prices

3 Bed
1 Bath
980 sft

343 Old Lake Shore Road #17, Gilford, NH, 03249

2 Bed
1 Bath
682 sft

5 Tee Dee Drive, Belmont, NH, 03220

1 Bed
1 Bath
240 sft

24 Dock Road #22, Gilford, NH, 03249

1 Bed
1 Bath
400 sft

24 Dock Road #1, Gilford, NH, 03249

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Franklin at 11 Trail St, Franklin, NH, 03235 generates $2,065/mo in rent and, after a $681/mo payment, leaves $1,132/mo in cash flow. Total monthly income is $2,065/mo, and annual cash flow is $13,590/yr on $46,112 invested. Return on cash invested sits at 49.38% in year one, and rental yield is 17.81% on a $139,100 entry. Equity gained on principal adds $898/yr, while 5% annual appreciation builds toward $38,431 over five years. Five-year ROI reaches 261.63% and total cumulative return in cash sums $120,640. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,065/mo property income rather than buyer’s personal income.

Manufactured

Built in 2001

N/A lot

$N/A/sqft

No HOA