3 River Run Drive #ABartlettNH03812
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 Bartlett at 3 River Run Drive #A, Bartlett, NH, 03812 listed at $495,000 pairs $3,900/mo rent with a $2,423/mo payment to leave $582/mo cash flow. Total monthly income runs $3,900/mo, and annual cash flow reaches $6,982/yr on $164,093 cash to close. Return on cash invested measures 24.16% in year one, and rental yield registers 9.45% at a $495,000 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,759 by year five. Five-year ROI tracks 126.32% and total cumulative return in cash totals $207,286. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,900/mo property income relative to a $2,423/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03812, Bartlett, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,657 (100%) |
| Owner Occupied HU | 505 (30.5%) |
| Renter Occupied HU | 93 ( 5.6%) |
| Vacant Housing Units | 1,059 (63.9%) |
| Median Home Value | $444,805 |
| Average Home Value | $507,718 |
Housing Distribution
Address Breakdown
Residential
20
Single Family
20
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Clarke • KW Coastal and Lakes & Mountains Realty/N Conway
Mls Name: PrimeMLS
Mls ID: #5062555