28 Willow TerraceLoudonNH03307
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 Loudon at 28 Willow Terrace, Loudon, NH, 03307 generates $1,787/mo in rent and, after a $1,297/mo payment, leaves $11/mo in cash flow. Total monthly income is $1,787/mo, and annual cash flow is $129/yr on $87,848 invested. Return on cash invested sits at 20.06% in year one, and rental yield is 8.09% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 104.31% and total cumulative return in cash sums $91,635. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,787/mo property income rather than buyer’s personal income.
Manufactured
Built in 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03307, Loudon, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,273 (100%) |
| Owner Occupied HU | 1,974 (86.8%) |
| Renter Occupied HU | 237 (10.4%) |
| Vacant Housing Units | 62 ( 2.7%) |
| Median Home Value | $429,744 |
| Average Home Value | $450,566 |
Housing Distribution
Address Breakdown
Residential
2,244
Single Family
2,007
Multi-Family
237
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bob Dufour • B & B Realty of Concord
Mls Name: PrimeMLS
Mls ID: #5058263