21 Shop RoadHillNH03243
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 Hill at 21 Shop Road, Hill, NH, 03243 priced at $375,000 converts $2,726/mo rent into $213/mo cash flow after a $1,835/mo obligation. Total monthly income equals $2,726/mo, and annual cash flow totals $2,554/yr on $124,313 invested. Return on cash invested prints 21.96% in year one, and rental yield reads 8.72% against a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation compiles into $103,606 by year five. Five-year ROI reaches 114.52% and total cumulative return in cash sums $142,359. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,726/mo property income covering a $1,835/mo payment, not borrower’s personal income.
Single Family
Built in 1956
2.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03243, Hill, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 545 (100%) |
| Owner Occupied HU | 431 (79.1%) |
| Renter Occupied HU | 47 ( 8.6%) |
| Vacant Housing Units | 67 (12.3%) |
| Median Home Value | $435,075 |
| Average Home Value | $437,036 |
Housing Distribution
Address Breakdown
Residential
414
Single Family
414
Multi-Family
0
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Kaar • BHHS Verani Belmont
Mls Name: PrimeMLS
Mls ID: #5052144