22 Great Brook DriveBelmontNH03220
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 Belmont at 22 Great Brook Drive, Belmont, NH, 03220 offers a 9.45% rental yield on a $150,000 purchase with $1,181/mo rent. Total monthly income registers $1,181/mo, and a $734/mo payment leaves $176/mo available for distribution. Annual cash flow reaches $2,109/yr on $49,725 to close, and return on cash invested stands at 24.15% in year one. Equity gained on principal adds $968/yr while 5% annual appreciation supports $41,442 over five years. Portfolio math shows five-year ROI at 126.25% and total cumulative return in cash at $62,778. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,181/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03220, Belmont, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,973 (100%) |
| Owner Occupied HU | 2,572 (64.7%) |
| Renter Occupied HU | 714 (18.0%) |
| Vacant Housing Units | 687 (17.3%) |
| Median Home Value | $330,418 |
| Average Home Value | $362,935 |
Housing Distribution
Address Breakdown
Residential
2,978
Single Family
2,758
Multi-Family
220
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dawn C Troutman • Susan Cole Realty Group, LLC
Mls Name: PrimeMLS
Mls ID: #5062649