113 Crawley Falls Road #3, Brentwood, NH, 03833 | $482/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1734 sft

1708 State Road, Eliot, ME, 03903

2 Bed
2 Bath
1456 sft

270 Towle Farm Road, Hampton, NH, 03842

3 Bed
2 Bath
2556 sft

14 Floyd Road, Derry, NH, 03038

2 Bed
2 Bath
1450 sft

31 Merrimac St UNIT 31, Amesbury, MA, 01913

Nearby investment properties with comparable prices

2 Bed
4 Bath
2492 sft

7 Squaw Creek Dr, Haverhill, MA, 01830

2 Bed
3 Bath
1792 sft

20 William Pond Road, Atkinson, NH, 03811

Currently Rented+ 1 more

2 Bed
2 Bath
969 sft

158 Merrimac St APT 3, Newburyport, MA, 01950

3 Bed
3 Bath
2129 sft

11 Emerson Drive, Derry, NH, 03038

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

Investment property for sale in Brentwood at 113 Crawley Falls Road #3, Brentwood, NH, 03833 earns $482/mo cash flow from $4,698/mo rent with a $3,079/mo payment. Total monthly income totals $4,698/mo, and annual cash flow totals $5,779/yr on $206,941 capital. ROI tracks 22.85% on current figures, and rental yield reads 8.96% at a $629,000 purchase. Equity gained on principal adds $4,059/yr, and 5% annual appreciation supports $173,781 over five years. Five-year ROI reaches 119.28% and total cumulative return in cash sums $246,837. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,698/mo property income instead of your personal income.

Condo

Built in 2021

20 Acres lot

$N/A/sqft

No HOA