2 Kimball TerraceDanvilleNH03819
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 Danville at 2 Kimball Terrace, Danville, NH, 03819 priced at $399,800 pairs $3,898/mo rent with $1,218/mo cash flow after a $1,957/mo payment. Total monthly income equals $3,898/mo, and annual cash flow comes to $14,616/yr on $132,534 invested. Return on cash invested is 30.94% in year one, and rental yield stands at 11.7% on a $399,800 basis. Equity gained on principal adds $2,580/yr, and 5% annual appreciation accumulates to $110,457 by year five. Five-year ROI measures 162.69% and total cumulative return in cash reaches $215,617. For financing, Ziffy Mortgage’s DSCR program evaluates $3,898/mo property income against a $1,957/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1960
0.41 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Manny Garcia • Elia Realty Group,Inc.
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5048782
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 2025-07-01 13:04:28 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.