18 Cilleyville RoadAndoverNH03216
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
Rental property for sale in Andover at 18 Cilleyville Road, Andover, NH, 03216 priced at $399,000 converts $3,365/mo rent into $690/mo cash flow after a $1,953/mo obligation. Total monthly income equals $3,365/mo, and annual cash flow totals $8,286/yr on $132,269 invested. Return on cash invested prints 26.17% in year one, and rental yield reads 10.12% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 137.12% and total cumulative return in cash sums $181,370. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,365/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 1860
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03216, Andover, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,223 (100%) |
| Owner Occupied HU | 879 (71.9%) |
| Renter Occupied HU | 169 (13.8%) |
| Vacant Housing Units | 175 (14.3%) |
| Median Home Value | $470,904 |
| Average Home Value | $583,211 |
Housing Distribution
Address Breakdown
Residential
851
Single Family
851
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Walker • EXP Realty
Mls Name: PrimeMLS
Mls ID: #5070788