20.5 Emerald DriveDerryNH03038
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 Derry at 20.5 Emerald Drive, Derry, NH, 03038 priced at $599,900 converts $4,481/mo rent into $460/mo cash flow after a $2,936/mo obligation. Total monthly income equals $4,481/mo, and annual cash flow totals $5,522/yr on $197,367 invested. Return on cash invested prints 22.86% in year one, and rental yield reads 8.96% against a $599,900 entry. Equity gained on principal adds $3,871/yr, while 5% annual appreciation compiles into $165,741 by year five. Five-year ROI reaches 119.32% and total cumulative return in cash sums $235,492. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,481/mo property income covering a $2,936/mo payment, not borrower’s personal income.
Single Family
Built in 1979
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03038, Derry, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,587 (100%) |
| Owner Occupied HU | 9,531 (65.3%) |
| Renter Occupied HU | 4,609 (31.6%) |
| Vacant Housing Units | 447 ( 3.1%) |
| Median Home Value | $482,768 |
| Average Home Value | $548,921 |
Housing Distribution
Address Breakdown
Residential
13,786
Single Family
10,398
Multi-Family
3,388
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: William J Robertson • Canal Street Realty LLC
Mls Name: PrimeMLS
Mls ID: #5035932