Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Kingston at 2 Hemlock Road, Kingston, NH, 03848 listed at $599,900 pairs $5,196/mo rent with a $2,936/mo payment to leave $1,175/mo cash flow. Total monthly income runs $5,196/mo, and annual cash flow reaches $14,102/yr on $197,367 cash to close. Return on cash invested measures 27.21% in year one, and rental yield registers 10.39% at a $599,900 basis. Equity gained on principal adds $3,871/yr, and annual property appreciation at 5% supports $165,741 by year five. Five-year ROI tracks 142.63% and total cumulative return in cash totals $281,512. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,196/mo property income relative to a $2,936/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1989
2.44 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03848, Kingston, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,838 (100%) |
| Owner Occupied HU | 2,300 (81.0%) |
| Renter Occupied HU | 430 (15.2%) |
| Vacant Housing Units | 108 ( 3.8%) |
| Median Home Value | $547,026 |
| Average Home Value | $536,092 |
Residential
2,509
Single Family
2,336
Multi-Family
173
Businesses
258
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $599,900 |
| 2000-06-27 | Sold | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-08 | $9924.00 | 12.16% | $628,900 | 61.42% |
| 2022-04-08 | $8848.00 | 9.64% | $389,600 | 0.80% |
| 2020-04-08 | $8070.00 | -5.09% | $386,500 | N/A |
Listed by: Jim Bourque • Diamond Key Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5034767
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-04-08 11:16:18 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
