24 Birdie Grove #B, Rochester, NH, 03839 | $506/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

24 Birdie Grove #B, Rochester, NH, 03839 | $506/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
938 sft

290 Calef Highway #A22, Epping, NH, 03042

2 Bed
3 Bath
2256 sft

244 Villager Road, Chester, NH, 03036

3 Bed
2 Bath
2158 sft

118 Birch Road, Chester, NH, 03036

3 Bed
3 Bath
2240 sft

23 Holman Way, Chester, NH, 03036

Nearby investment properties with comparable prices

10A The Crossings at Village Center Drive

2 Bed
2 Bath
1250 sft

10A The Crossings at Village Center Drive, Barrington, NH, 03825

9A The Crossings at Village Center Drive

2 Bed
2 Bath
1250 sft

9A The Crossings at Village Center Drive, Barrington, NH, 03825

2 Bed
2 Bath
1791 sft

11 Towle Road, Chester, NH, 03036

Motivated Seller+ 1 more

3 Bed
2 Bath
2546 sft

38 Rita's Circle, Northwood, NH, 03261

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

Investment property for sale in Rochester at 24 Birdie Grove #B, Rochester, NH, 03839 uses $140,854 cash to close to unlock $6,068/yr annual cash flow and $506/mo monthly cash flow. Total monthly income runs $3,354/mo, and a $2,080/mo payment keeps the spread at $506/mo. Purchase price stands at $424,900, and rental yield measures 9.47% with $3,354/mo rent. Return on cash invested shows 24.22% in year one, and 5% annual appreciation builds toward $117,392 over five years. Five-year ROI reaches 126.62% and total cumulative return in cash records $178,353. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,354/mo property income covering a $2,080/mo payment rather than investor’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Fairway Village at Gonic a brand-new townhome community abutting Rochester Country Club. The road is in, the community is taking shape, and were ready to showcase this exciting neighborhood, complete with a private walking trail leading to the scenic Cocheco Riverperfect for reading, kayaking, or fishing. These thoughtfully designed 2-bedroom townhomes with 1-car garages offer quality craftsmanship and stylish finishes, including shaker cabinetry, a center island, granite countertops, stainless steel appliances, and an optional gas range. The open-concept layout features a kitchen, dining area, and living room, along with 1.5 baths (with the option to upgrade to 2 full baths). Each home also includes a spacious entry-level bonus roomideal for a home office, workshop, gym, or additional storage. All this in a convenient location close to shopping, restaurants, and commuter routes. Fairway Village offers the perfect blend of comfort, lifestyle, and accessibility.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03839, Rochester, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,828 (100%)
Owner Occupied HU	1,190 (65.1%)
Renter Occupied HU	554 (30.3%)
Vacant Housing Units	84 ( 4.6%)
Median Home Value	$399,634
Average Home Value	$371,317