15 Empire Circle, Hudson, NH, 03051 | $52/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

15 Empire Circle, Hudson, NH, 03051 | $52/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2392 sft

444 Middle Rd, Boxboro, MA, 01719

4 Bed
2 Bath
2046 sft

28 Oneida Rd, Acton, MA, 01720

3 Bed
3 Bath
1750 sft

89 Windsor Ave, Acton, MA, 01720

3 Bed
3 Bath
3607 sft

55 Gilchrist Rd, Townsend, MA, 01469

Nearby investment properties with comparable prices

3 Bed
3 Bath
2072 sft

25 Calvin St, Ayer, MA, 01432

3 Bed
3 Bath
2993 sft

21 Magnolia Ln, Groton, MA, 01450

3 Bed
2 Bath
1815 sft

76 Plain Rd, Westford, MA, 01886

6 Bed
3 Bath
2738 sft

28 New Searles Road, Nashua, NH, 03062

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 Hudson at 15 Empire Circle, Hudson, NH, 03051 priced at $714,900 converts $4,844/mo rent into $52/mo cash flow after a $3,499/mo obligation. Total monthly income equals $4,844/mo, and annual cash flow totals $627/yr on $235,202 invested. Return on cash invested prints 20.33% in year one, and rental yield reads 8.13% against a $714,900 entry. Equity gained on principal adds $4,613/yr, while 5% annual appreciation compiles into $197,514 by year five. Five-year ROI reaches 105.74% and total cumulative return in cash sums $248,714. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,844/mo property income covering a $3,499/mo payment, not borrower’s personal income.

Single Family

Built in 2010

0.57 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this stunning stone accented Colonial, ideally situated on a sought-after cul-de-sac in Wason Heights. From the moment you step into the light-filled foyer, you'll be captivated by the natural daylight that flows throughout the home. Perfect for entertaining, the spacious eat-in kitchen features granite countertops, maple cabinetry, a large island with seating, and is open to the inviting family room with soaring cathedral ceilings, a gas fireplace, and ceiling fan. Your formal dining room is designed for memorable gatherings with elegant mood lighting, while a separate living room or library offers flexible living space. First floor recently updated with classic solid hardwood flooring. Enjoy the convenience of first floor laundry and direct auto open garage access. Upstairs, the serene primary suite includes a walk-in closet plus second seasonal closet and private bath. Two additional bedrooms, with neutral carpeting and 4th perfect for private office, guest room or nursery. Full tiled family bath and open floor to ceiling foyer with new lighting complete the second floor. Step outside through sliding glass doors to a peaceful backyard retreat, featuring a newly expanded patio, cozy fire pit area and wired for audio. Beautifully manicured landscaping with ornamental bushes and trees Great south Hudson commuter location accessible to stores, restaurants and more. Showings Monday - Friday 5-7.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,132 (100%)
Owner Occupied HU	8,017 (79.1%)
Renter Occupied HU	1,972 (19.5%)
Vacant Housing Units	143 ( 1.4%)
Median Home Value	$469,545
Average Home Value	$505,140