2 Hopkins Drive #DHudsonNH03051
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 Hudson at 2 Hopkins Drive #D, Hudson, NH, 03051 priced at $269,900 pairs $2,635/mo rent with $826/mo cash flow after a $1,321/mo payment. Total monthly income equals $2,635/mo, and annual cash flow comes to $9,911/yr on $89,472 invested. Return on cash invested is 30.99% in year one, and rental yield stands at 11.72% on a $269,900 basis. Equity gained on principal adds $1,742/yr, and 5% annual appreciation accumulates to $74,568 by year five. Five-year ROI measures 162.91% and total cumulative return in cash reaches $145,758. For financing, Ziffy Mortgage’s DSCR program evaluates $2,635/mo property income against a $1,321/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1970
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Pappas • RE/MAX Innovative Properties
Mls Name: PrimeMLS
Mls ID: #5060838