15 Tampa Drive #C, Rochester, NH, 03867 | $457/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 Tampa Drive #C, Rochester, NH, 03867 | $457/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1986 sft

15 Bartlett Street, Epping, NH, 03042

1 Bed
1 Bath
968 sft

15 Sargent Drive, Raymond, NH, 03077

2 Bed
2 Bath
1387 sft

17 Brook Circle Road, Northwood, NH, 03261

2 Bed
2 Bath
1387 sft

19 Brook Circle, Northwood, NH, 03261

Nearby investment properties with comparable prices

- Bed
1 Bath
5152 sft

1563 1st NH Turnpike, Northwood, NH, 03261

2 Bed
2 Bath
1232 sft

118 Secretariat Way #115, Rochester, NH, 03867

2 Bed
2 Bath
924 sft

843 High Street #1A, Candia, NH, 03034

2 Bed
2 Bath
1064 sft

19 Old Buck Street Extension, Epsom, NH, 03234

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 Rochester at 15 Tampa Drive #C, Rochester, NH, 03867 with 5% annual appreciation on a $264,900 basis while $2,233/mo rent supports operations. Total monthly income totals $2,233/mo and a $1,297/mo payment preserves $457/mo for cash returns. Annual cash flow comes to $5,484/yr on $87,814 deployed, and return on cash invested reaches 26.15% in year one. Equity gained on principal adds $1,709/yr, and five-year appreciation sums $73,187 alongside rental yield of 10.12%. Five-year ROI measures 136.99% and total cumulative return in cash totals $120,296.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,233/mo property income versus a $1,297/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Beautifully updated 2-bedroom, 1-bath garden-style end unit, second-floor condo is situated in a lovely, quiet neighborhood at the end of the drive for the best privacy! Brand new HVAC unit in 2025, providing efficient, reliable heat and central air conditioning. The updated open-plan kitchen makes cooking a breeze! This well-designed kitchen features quartz countertops and ample cabinet space, so storage is never an issue. Beautiful upgraded stainless steel appliances including range with gas burner cooktop, overhead microwave, flush-mount dishwasher, and double door refrigerator with bottom drawer freezer. Gorgeous maple hardwood floors that extend throughout, adding a touch of elegance to every room. The open concept kitchen, dining, and living room allow for endless furniture layout and decor options! The large bedrooms provide a peaceful retreat, while the abundance of closet space ensures that organization is effortless. This is a welcoming 55+, pet-friendly community that welcomes small pets, allowing you to share your home with your beloved companions. Located close to shopping, restaurants, and Route 16, this condo offers convenience and provides the perfect balance for your lifestyle needs. This is a beautiful & affordable home! Schedule your private viewing today! Quick closing is possible.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03867, Rochester, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,850 (100%)
Owner Occupied HU	6,574 (60.6%)
Renter Occupied HU	3,670 (33.8%)
Vacant Housing Units	606 ( 5.6%)
Median Home Value	$340,415
Average Home Value	$370,894