28 Seabreeze DriveNorth HamptonNH03862
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
Rental property for sale in North Hampton at 28 Seabreeze Drive, North Hampton, NH, 03862 priced at $305,000 converts $3,359/mo rent into $1,314/mo cash flow after a $1,493/mo obligation. Total monthly income equals $3,359/mo, and annual cash flow totals $15,773/yr on $101,108 invested. Return on cash invested prints 35.51% in year one, and rental yield reads 13.22% against a $305,000 entry. Equity gained on principal adds $1,968/yr, while 5% annual appreciation compiles into $84,266 by year five. Five-year ROI reaches 187.2% and total cumulative return in cash sums $189,274. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,359/mo property income covering a $1,493/mo payment, not borrower’s personal income.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03862, North Hampton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,049 (100%) |
| Owner Occupied HU | 1,696 (82.8%) |
| Renter Occupied HU | 218 (10.6%) |
| Vacant Housing Units | 135 ( 6.6%) |
| Median Home Value | $791,466 |
| Average Home Value | $865,159 |
Housing Distribution
Address Breakdown
Residential
1,964
Single Family
1,738
Multi-Family
226
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Levin • KW Coastal and Lakes & Mountains Realty
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5039603
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 23:40:26 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.