21 West Shore Park RoadKingstonNH03848
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 Kingston at 21 West Shore Park Road, Kingston, NH, 03848 offers a 8.21% rental yield on a $724,900 purchase with $4,962/mo rent. Total monthly income registers $4,962/mo, and a $3,548/mo payment leaves $103/mo available for distribution. Annual cash flow reaches $1,238/yr on $238,492 to close, and return on cash invested stands at 20.58% in year one. Equity gained on principal adds $4,678/yr while 5% annual appreciation supports $200,277 over five years. Portfolio math shows five-year ROI at 107.09% and total cumulative return in cash at $255,405. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,962/mo property income against a $3,548/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03848, Kingston, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,838 (100%) |
| Owner Occupied HU | 2,300 (81.0%) |
| Renter Occupied HU | 430 (15.2%) |
| Vacant Housing Units | 108 ( 3.8%) |
| Median Home Value | $547,026 |
| Average Home Value | $536,092 |
Housing Distribution
Address Breakdown
Residential
2,509
Single Family
2,336
Multi-Family
173
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michela Ritson • Lamacchia Realty, Inc.
Mls Name: PrimeMLS
Mls ID: #5067703