3 Patriot Drive #5East HampsteadNH03826
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 East Hampstead at 3 Patriot Drive #5, East Hampstead, NH, 03826 priced at $424,900 converts $4,247/mo rent into $1,399/mo cash flow after a $2,080/mo obligation. Total monthly income equals $4,247/mo, and annual cash flow totals $16,784/yr on $140,854 invested. Return on cash invested prints 31.82% in year one, and rental yield reads 11.99% against a $424,900 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,392 by year five. Five-year ROI reaches 167.42% and total cumulative return in cash sums $235,821. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,247/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Townhouse
Built in 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03826, East Hampstead, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,159 (100%) |
| Owner Occupied HU | 817 (70.5%) |
| Renter Occupied HU | 310 (26.7%) |
| Vacant Housing Units | 32 ( 2.8%) |
| Median Home Value | $591,645 |
| Average Home Value | $588,118 |
Housing Distribution
Address Breakdown
Residential
928
Single Family
928
Multi-Family
0
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephan Coufos • BHHS Verani Realty Andover
Mls Name: PrimeMLS
Mls ID: #5047092