28-1 Condo Road #1CamptonNH03223
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 Campton at 28-1 Condo Road #1, Campton, NH, 03223 listed at $304,900 pairs $2,995/mo rent with a $1,492/mo payment to leave $952/mo cash flow. Total monthly income runs $2,995/mo, and annual cash flow reaches $11,420/yr on $101,074 cash to close. Return on cash invested measures 31.21% in year one, and rental yield registers 11.79% at a $304,900 basis. Equity gained on principal adds $1,967/yr, and annual property appreciation at 5% supports $84,238 by year five. Five-year ROI tracks 164.12% and total cumulative return in cash totals $165,878. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,995/mo property income relative to a $1,492/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03223, Campton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,302 (100%) |
| Owner Occupied HU | 1,250 (54.3%) |
| Renter Occupied HU | 288 (12.5%) |
| Vacant Housing Units | 764 (33.2%) |
| Median Home Value | $379,135 |
| Average Home Value | $406,262 |
Housing Distribution
Address Breakdown
Residential
1,328
Single Family
1,192
Multi-Family
136
Businesses
157
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin V Hershey • Badger Peabody & Smith Realty/Plymouth
Mls Name: PrimeMLS
Mls ID: #5064972