25 Vail Road, Center Barnstead, NH, 03225 | $342/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

25 Vail Road, Center Barnstead, NH, 03225 | $342/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2272 sft

2 South Spring Street, Concord, NH, 03301

3 Bed
2 Bath
2118 sft

422 Blane Circle #50, Pembroke, NH, 03275

Investment Property+ 2 more

3 Bed
2 Bath
1650 sft

33 Grandview Road, Bow, NH, 03304

3 Bed
2 Bath
1966 sft

13 Cob Road, Bow, NH, 03304

Nearby investment properties with comparable prices

2 Bed
3 Bath
1392 sft

3 Stephanie Road, Dunbarton, NH, 03046

2 Bed
3 Bath
1637 sft

1465 Hooksett Road #398, Hooksett, NH, 03106

4 Bed
3 Bath
2208 sft

148 Deer Meadow Road, Pittsfield, NH, 03263

4 Bed
3 Bath
1985 sft

277 Shackford Corner Road, Center Barnstead, NH, 03225

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 Center Barnstead at 25 Vail Road, Center Barnstead, NH, 03225 offers a 8.82% rental yield on a $529,900 purchase with $3,894/mo rent. Total monthly income registers $3,894/mo, and a $2,594/mo payment leaves $342/mo available for distribution. Annual cash flow reaches $4,101/yr on $174,337 to close, and return on cash invested stands at 22.41% in year one. Equity gained on principal adds $3,419/yr while 5% annual appreciation supports $146,402 over five years. Portfolio math shows five-year ROI at 116.9% and total cumulative return in cash at $203,807. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,894/mo property income against a $2,594/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1986

13.60 Acres lot

$N/A/sqft

No HOA

More details about the property

First time on the market and loaded with potential, featuring 5 Bedrooms and 1.5 Baths and a spacious layout, this home offers an exciting opportunity to create your dream space or a possible investment. House sits privately on 13.6 acres and has over 2,000 feet of road frontage spanning from Vail road to Shackford Corner. New boiler was recently installed and has a 3 bedroom septic. Partially finished basement would make a nice in-law living area or a space for your business of hobbies. Additional detached oversized garage for your toys. Property is located in the southern part of the lakes region and a short ride to Route2 126 and 28 for easy commuting.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03225, Center Barnstead, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,030 (100%)
Owner Occupied HU	1,441 (71.0%)
Renter Occupied HU	138 ( 6.8%)
Vacant Housing Units	451 (22.2%)
Median Home Value	$386,887
Average Home Value	$434,320