117 Beaver Pond DriveCenter BarnsteadNH03225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Center Barnstead at 117 Beaver Pond Drive, Center Barnstead, NH, 03225 uses $142,512 cash to close to unlock $259/yr annual cash flow and $22/mo monthly cash flow. Total monthly income runs $2,903/mo, and a $2,104/mo payment keeps the spread at $22/mo. Purchase price stands at $429,900, and rental yield measures 8.1% with $2,903/mo rent. Return on cash invested shows 20.09% in year one, and 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 104.5% and total cumulative return in cash records $148,927. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,903/mo property income covering a $2,104/mo payment rather than investor’s personal income.
Single Family
Built in 2020
3.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03225, Center Barnstead, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,030 (100%) |
| Owner Occupied HU | 1,441 (71.0%) |
| Renter Occupied HU | 138 ( 6.8%) |
| Vacant Housing Units | 451 (22.2%) |
| Median Home Value | $386,887 |
| Average Home Value | $434,320 |
Housing Distribution
Address Breakdown
Residential
1,692
Single Family
1,692
Multi-Family
0
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kaitlin Whitcher • Profound New England Real Estate
Mls Name: PrimeMLS
Mls ID: #5071468