13 Hawthorne StreetPlymouthNH03264
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 Plymouth at 13 Hawthorne Street, Plymouth, NH, 03264 offers a 9.28% rental yield on a $149,999 purchase with $1,160/mo rent. Total monthly income registers $1,160/mo, and a $734/mo payment leaves $155/mo available for distribution. Annual cash flow reaches $1,857/yr on $49,725 to close, and return on cash invested stands at 23.64% in year one. Equity gained on principal adds $968/yr while 5% annual appreciation supports $41,442 over five years. Portfolio math shows five-year ROI at 123.57% and total cumulative return in cash at $61,446. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,160/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1909
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03264, Plymouth, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,682 (100%) |
| Owner Occupied HU | 1,357 (50.6%) |
| Renter Occupied HU | 949 (35.4%) |
| Vacant Housing Units | 376 (14.0%) |
| Median Home Value | $406,250 |
| Average Home Value | $456,789 |
Housing Distribution
Address Breakdown
Residential
2,358
Single Family
2,126
Multi-Family
232
Businesses
408
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cathy Walsh • Coldwell Banker Realty Haverhill MA
Mls Name: PrimeMLS
Mls ID: #5072276