13 Birdie Grove #C, Rochester, NH, 03839 | $118/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

13 Birdie Grove #C, Rochester, NH, 03839 | $118/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1472 sft

239 Blakes Hill Road, Northwood, NH, 03261

2 Bed
2 Bath
1944 sft

390 Stage Road, West Nottingham, NH, 03291

3 Bed
2 Bath
1064 sft

13 Debra Avenue, Raymond, NH, 03077

2 Bed
1 Bath
603 sft

219 Chestnut Pond Road, Epsom, NH, 03234

Nearby investment properties with comparable prices

2 Bed
1 Bath
1472 sft

239 Blakes Hill Road, Northwood, NH, 03261

Investment Property+ 2 more

2 Bed
1 Bath
858 sft

2040 Franklin Pierce Highway, Barrington, NH, 03825

3 Bed
2 Bath
1064 sft

13 Debra Avenue, Raymond, NH, 03077

1 Bed
2 Bath
912 sft

365 North River Road #5, 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

Rental property for sale in Rochester at 13 Birdie Grove #C, Rochester, NH, 03839 offers $2,061/mo rent that, after a $1,419/mo payment, leaves $118/mo cash flow. Total monthly income is $2,061/mo, and annual cash flow is $1,413/yr on $96,102 cash. Return on cash invested measures 21.38% in year one, and rental yield stands at 8.53% at a $289,900 entry. Equity gained on principal adds $1,871/yr while 5% annual appreciation compounds into $80,094 by year five. Five-year ROI records 111.4% and total cumulative return in cash reaches $107,061. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,061/mo property income versus a $1,419/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 1980

4.88 Acres lot

$N/A/sqft

No HOA

More details about the property

UNDER CONSTRUCTION! Welcome to Fairway Village on the Green abutting the Rochester Country Club is a vibrant community featuring 12 renovated two-bedroom townhomes and 32 brand-new construction townhomes. Enjoy community access to the scenic Cocheco River, perfect for outdoor recreation and peaceful views. This newly renovated 2-bedroom, 1.5-bath townhome offers a comfortable, modern lifestyle with an eat-in kitchen featuring granite countertops, fresh paint throughout, and new flooring. Additional highlights include off-street parking, a charming covered porch, and professionally designed landscaping to be completed soon. A rare opportunity to own a home in this up-and-coming neighborhood! Easy access to the Spaulding Turnpike.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03839, Rochester, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,828 (100%)
Owner Occupied HU	1,190 (65.1%)
Renter Occupied HU	554 (30.3%)
Vacant Housing Units	84 ( 4.6%)
Median Home Value	$399,634
Average Home Value	$371,317