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% |
Investment property for sale in Rochester at 26 Dustin Homestead, Rochester, NH, 03867 uses $117,683 cash to close to unlock $5,700/yr annual cash flow and $475/mo monthly cash flow. Total monthly income runs $2,855/mo, and a $1,738/mo payment keeps the spread at $475/mo. Purchase price stands at $355,000, and rental yield measures 9.65% with $2,855/mo rent. Return on cash invested shows 24.75% in year one, and 5% annual appreciation builds toward $98,080 over five years. Five-year ROI reaches 129.52% and total cumulative return in cash records $152,424. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,855/mo property income covering a $1,738/mo payment rather than investor’s personal income.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03867, Rochester, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,850 (100%) |
| Owner Occupied HU | 6,574 (60.6%) |
| Renter Occupied HU | 3,670 (33.8%) |
| Vacant Housing Units | 606 ( 5.6%) |
| Median Home Value | $340,415 |
| Average Home Value | $370,894 |
Residential
10,136
Single Family
7,703
Multi-Family
2,433
Businesses
597
Date | Event | Price |
|---|---|---|
| 2025-09-29 | Sold | $355,000 |
| 2025-08-19 | Contingent | $325,000 |
| 2025-08-13 | Listed for sale | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $3390.00 | 1.83% | $131,700 | N/A |
| 2022-10-15 | $3329.00 | 2.56% | $131,700 | N/A |
| 2021-10-15 | $3246.00 | 0.15% | $131,700 | N/A |
Listed by: The Zoeller Group • KW Coastal and Lakes & Mountains Realty/Rochester
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5056258
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 2025-10-14 21:09:49 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.
