118 Emerald Drive, Barrington, NH, 03825 | $114/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

118 Emerald Drive, Barrington, NH, 03825 | $114/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
938 sft

290 Calef Highway #D-31, Epping, NH, 03042

2 Bed
1 Bath
890 sft

22 Cedar Lane, Lee, NH, 03861

1 Bed
1 Bath
547 sft

8 Bush Avenue, Allenstown, NH, 03275

2 Bed
1 Bath
935 sft

14 Meredith Drive, Hampstead, NH, 03841

Nearby investment properties with comparable prices

2 Bed
1 Bath
931 sft

290 Calef Highway #A6, Epping, NH, 03042

1 Bed
1 Bath
392 sft

88 W Broadway #5, Derry, NH, 03038

2 Bed
2 Bath
938 sft

290 Calef Highway #A22, Epping, NH, 03042

2 Bed
2 Bath
938 sft

290 Calef Highway #D-31, Epping, NH, 03042

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 Barrington at 118 Emerald Drive, Barrington, NH, 03825 with 5% annual appreciation on a $139,900 basis while $1,052/mo rent supports operations. Total monthly income totals $1,052/mo and a $685/mo payment preserves $114/mo for cash returns. Annual cash flow comes to $1,368/yr on $46,377 deployed, and return on cash invested reaches 22.86% in year one. Equity gained on principal adds $903/yr, and five-year appreciation sums $38,652 alongside rental yield of 9.02%. Five-year ROI measures 119.45% and total cumulative return in cash totals $55,395.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,052/mo property income versus a $685/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Manufactured

Built in 1983

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 118 Emerald Drive - This charming 2-bedroom, 1.5-bath manufactured home is nestled in the desirable Emerald Acres Co-Op community. Step inside to an inviting living area that flows into a bright, open kitchen complete with a pantry, mudroom, and convenient laundry space, all just steps from the spacious primary bedroom and full bath. A second private bedroom and half bath are located on the opposite end of the home, offering comfort and privacy for guests or family. New flooring, plumbing and windows to name a few improvements. Emerald Acres is a dog- and cat-friendly community, making it the perfect place for pet lovers. Ideally located near shopping, major highways, UNH, the Seacoast, Lee Urgent Care and Medical Facility and the White Mountains, this home offers both convenience and accessibility. Being sold As-Is, seller to find suitable housing (already under contract) its a wonderful affordable opportunity to make it your own. No Delayed Showings - Open house Sat. 8/23 11-1 pm.