Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Rochester at 25 Rudman Drive, Rochester, NH, 03839 generates $1,290/mo in rent and, after a $832/mo payment, leaves $151/mo in cash flow. Total monthly income is $1,290/mo, and annual cash flow is $1,809/yr on $56,322 invested. Return on cash invested sits at 23.12% in year one, and rental yield is 9.11% on a $169,900 entry. Equity gained on principal adds $1,096/yr, while 5% annual appreciation builds toward $46,940 over five years. Five-year ROI reaches 120.74% and total cumulative return in cash sums $68,006. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,290/mo property income rather than buyer’s personal income.
Manufactured
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03839, Rochester, NH area.
| 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 |
Residential
1,853
Single Family
1,547
Multi-Family
306
Businesses
123
Date | Event | Price |
|---|---|---|
| 2025-06-26 | Listed for sale | $169,900 |
| 2023-08-28 | Sold | $132,000 |
| 2023-08-03 | Listed for sale | $114,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-07-09 | $1351.00 | 1.81% | $52,500 | N/A |
| 2022-07-09 | $1327.00 | 2.55% | $52,500 | N/A |
| 2021-07-09 | $1294.00 | N/A | $52,500 | -0.19% |
Listed by: Ann Trueworthy • BHG Masiello Dover
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5048634
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-07-09 13:30:38 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
