27 Willow StreetPelhamNH03076
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Pelham at 27 Willow Street, Pelham, NH, 03076 offers a 8.96% rental yield on a $569,000 purchase with $4,249/mo rent. Total monthly income registers $4,249/mo, and a $2,785/mo payment leaves $435/mo available for distribution. Annual cash flow reaches $5,221/yr on $187,201 to close, and return on cash invested stands at 22.85% in year one. Equity gained on principal adds $3,672/yr while 5% annual appreciation supports $157,204 over five years. Portfolio math shows five-year ROI at 119.28% and total cumulative return in cash at $223,295. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,249/mo property income against a $2,785/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1966
1.06 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03076, Pelham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,458 (100%) |
| Owner Occupied HU | 4,647 (85.1%) |
| Renter Occupied HU | 641 (11.7%) |
| Vacant Housing Units | 170 ( 3.1%) |
| Median Home Value | $560,686 |
| Average Home Value | $587,947 |
Housing Distribution
Address Breakdown
Residential
5,182
Single Family
5,004
Multi-Family
178
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine Koutrobis • Coldwell Banker Realty Andover MA
Mls Name: PrimeMLS
Mls ID: #5072758