23 Edgewater Way #29, Brentwood, NH, 03833 | 4.78% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1224 sft

90R Derryfield Road #R, Derry, NH, 03038

2 Bed
2 Bath
1224 sft

90L Derryfield Road #L, Derry, NH, 03038

2 Bed
2 Bath
1528 sft

25 Tiger Tail Circle #R, Derry, NH, 03038

2 Bed
1 Bath
957 sft

3 Fairfax Avenue #333, Derry, NH, 03038

Nearby investment properties with comparable prices

2 Bed
2 Bath
2187 sft

65B Sunset Ridge #65B, Epping, NH, 03042

3 Bed
2 Bath
2312 sft

15 Spruce Court, Hooksett, NH, 03106

3 Bed
2 Bath
2090 sft

291 Brown Road, Candia, NH, 03034

3 Bed
3 Bath
2692 sft

22 Ccc Rd, Salisbury, MA, 01952

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Brentwood at 23 Edgewater Way #29, Brentwood, NH, 03833 generates $2,980/mo in rent, after a $3,660/mo payment. Total monthly income is $2,980/mo. Return on cash invested sits at 10.15% in year one, and rental yield is 4.78% on a $747,818 entry. Equity gained on principal adds $4,826/yr, while 5% annual appreciation builds toward $206,608 over five years. Five-year ROI reaches 51.14% and total cumulative return in cash sums $125,825. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,980/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA