20 Watercress DriveRochesterNH03868
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
Investment property for sale in Rochester at 20 Watercress Drive, Rochester, NH, 03868 offers a 9.63% rental yield on a $199,900 purchase with $1,604/mo rent. Total monthly income registers $1,604/mo, and a $978/mo payment leaves $265/mo available for distribution. Annual cash flow reaches $3,174/yr on $66,267 to close, and return on cash invested stands at 24.7% in year one. Equity gained on principal adds $1,290/yr while 5% annual appreciation supports $55,229 over five years. Portfolio math shows five-year ROI at 129.22% and total cumulative return in cash at $85,633. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,604/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03868, Rochester, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,619 (100%) |
| Owner Occupied HU | 1,862 (71.1%) |
| Renter Occupied HU | 662 (25.3%) |
| Vacant Housing Units | 95 ( 3.6%) |
| Median Home Value | $241,154 |
| Average Home Value | $296,823 |
Housing Distribution
Address Breakdown
Residential
2,772
Single Family
1,905
Multi-Family
867
Businesses
105
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mindy Holt • Your Next Move Realty LLC
Mls Name: PrimeMLS
Mls ID: #5070567