26 Thompson Way #22, Rye, NH, 03870 | 4.27% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

26 Thompson Way #22, Rye, NH, 03870 | 4.27% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
2265 sft

106 School St, Groveland, MA, 01834

2 Bed
2 Bath
1359 sft

1206 Alyssa Dr UNIT 1206, Groveland, MA, 01834

2 Bed
3 Bath
2426 sft

603 Alyssa Dr #603, Groveland, MA, 01834

3 Bed
3 Bath
2140 sft

LOT 11-11A King St, Groveland, MA, 01834

Nearby investment properties with comparable prices

3 Bed
2 Bath
1585 sft

129 Merrimac St UNIT 16, Newburyport, MA, 01950

3 Bed
3 Bath
1873 sft

2 Mapleton Rd, Merrimac, MA, 01860

2 Bed
1 Bath
600 sft

62 Holiday Lane, Hampstead, NH, 03841

4 Bed
2 Bath
1600 sft

2 Marlboro Rd, Georgetown, MA, 01833

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 Rye at 26 Thompson Way #22, Rye, NH, 03870 listed at $774,900 pairs $2,760/mo rent with a $3,793/mo payment. Total monthly income runs $2,760/mo. Return on cash invested measures 8.6% in year one, and rental yield registers 4.27% at a $774,900 basis. Equity gained on principal adds $5,000/yr, and annual property appreciation at 5% supports $214,091 by year five. Five-year ROI tracks 42.86% and total cumulative return in cash totals $109,259. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,760/mo property income relative to a $3,793/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The condominiums at Thompson Landing has a comfortable floor plan that can be enjoyed while living in the beautiful town of Rye. This 1,850 square foot home has a lovely kitchen with oversized island, quartz countertops, gas range, tile backsplash along with a Primary Suite on the second floor along with a full bath and 2nd Bedroom. Enjoy the finished space on the first floor that can be used as an office or a bonus room. Thompson Landing is just a few miles away from the ocean, walking trails and downtown Portsmouth.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03870, Rye, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,881 (100%)
Owner Occupied HU	1,946 (67.5%)
Renter Occupied HU	412 (14.3%)
Vacant Housing Units	523 (18.2%)
Median Home Value	$986,577
Average Home Value	$1,155,040