3 Windsor Hill Way #32Waterville ValleyNH03215
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 Waterville Valley at 3 Windsor Hill Way #32, Waterville Valley, NH, 03215 priced at $200,000 converts $1,891/mo rent into $550/mo cash flow after a $979/mo obligation. Total monthly income equals $1,891/mo, and annual cash flow totals $6,604/yr on $66,300 invested. Return on cash invested prints 29.87% in year one, and rental yield reads 11.35% against a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation compiles into $55,256 by year five. Five-year ROI reaches 156.99% and total cumulative return in cash sums $104,084. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,891/mo property income covering a $979/mo payment, not borrower’s personal income.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03215, Waterville Valley, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,058 (100%) |
| Owner Occupied HU | 190 (18.0%) |
| Renter Occupied HU | 40 ( 3.8%) |
| Vacant Housing Units | 828 (78.3%) |
| Median Home Value | $569,444 |
| Average Home Value | $646,711 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Wilson • RE/MAX in the Mountains
Mls Name: PrimeMLS
Mls ID: #5063504