28 Gatchell Way, Epping, NH, 03042 | $155/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

28 Gatchell Way, Epping, NH, 03042 | $155/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2213 sft

106 Riverwalk Way UNIT 7A, Manchester, NH, 03101

3 Bed
2 Bath
2557 sft

22 Gaita Drive, Derry, NH, 03038

3 Bed
3 Bath
2096 sft

421 Pendleton Lane, Londonderry, NH, 03053

3 Bed
2 Bath
1692 sft

41 Tewksbury Road, Hampstead, NH, 03841

Nearby investment properties with comparable prices

4 Bed
3 Bath
3350 sft

2 Diaz Drive, Raymond, NH, 03077

3 Bed
3 Bath
2472 sft

29 Golden Gate Drive, Hooksett, NH, 03106

2 Bed
3 Bath
2710 sft

402 Straw Hill Road UNIT 402, Manchester, NH, 03104

3 Bed
3 Bath
1985 sft

3 Lynwood Rd, Raymond, NH, 03077

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

Rental property for sale in Epping at 28 Gatchell Way, Epping, NH, 03042 priced at $599,900 pairs $4,176/mo rent with $155/mo cash flow after a $2,936/mo payment. Total monthly income equals $4,176/mo, and annual cash flow comes to $1,862/yr on $197,367 invested. Return on cash invested is 21% in year one, and rental yield stands at 8.35% on a $599,900 basis. Equity gained on principal adds $3,871/yr, and 5% annual appreciation accumulates to $165,741 by year five. Five-year ROI measures 109.37% and total cumulative return in cash reaches $215,860. For financing, Ziffy Mortgage’s DSCR program evaluates $4,176/mo property income against a $2,936/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2005

1.69 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this sprawling 20yr young Ranch located on a Quiet Cul-de sac! From the 1st time buyer to the downsizer, this property offers many heavily sought after aspects such as ONE-LEVEL LIVING, GIANT GARAGE for the car enthusiast, and IN-LAW POTENTIAL in the Sizable Basement. The home features 3 Bedrooms, 2 Bathrooms, and nearly 1700 sq ft of Living Space. Open Concept Kitchen/Dining/Living Room that is loaded with natural sunlight. Plenty of cabinet space in the expansive kitchen. Spacious Bedrooms including a Primary Suite with Full Bathroom and Walk-In closet. The 2nd bedroom also features a walk-in closet. Stay cool with 2 Mini-Split AC systems. Fenced-In backyard with Deck is perfect for entertaining. Other Desirable Features include 1st Floor Laundry, Laminate Flooring, Farmers Porch, Common Area Closet Space, 200-amp electric service. Plenty of storage space between the vast areas of the garage, attic, and basement. Looking for In-Law Potential? Look no further than this spacious basement with high ceilings and 2 egresses. And, can we mention the size of the garage again?!

Neighborhood Data

Neighborhood data shown for ZIP Code: 03042, Epping, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,367 (100%)
Owner Occupied HU	2,607 (77.4%)
Renter Occupied HU	567 (16.8%)
Vacant Housing Units	193 ( 5.7%)
Median Home Value	$545,500
Average Home Value	$580,644