30 Beech Street #3DBristolNH03222
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 Bristol at 30 Beech Street #3D, Bristol, NH, 03222 offers $1,285/mo rent that, after a $783/mo payment, leaves $213/mo cash flow. Total monthly income is $1,285/mo, and annual cash flow is $2,552/yr on $53,040 cash. Return on cash invested measures 24.72% in year one, and rental yield stands at 9.64% at a $160,000 entry. Equity gained on principal adds $1,032/yr while 5% annual appreciation compounds into $44,205 by year five. Five-year ROI records 129.37% and total cumulative return in cash reaches $68,618. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,285/mo property income versus a $783/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03222, Bristol, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,352 (100%) |
| Owner Occupied HU | 2,077 (47.7%) |
| Renter Occupied HU | 596 (13.7%) |
| Vacant Housing Units | 1,679 (38.6%) |
| Median Home Value | $430,572 |
| Average Home Value | $626,172 |
Housing Distribution
Address Breakdown
Residential
2,990
Single Family
2,818
Multi-Family
172
Businesses
188
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Purple Acorn • KW Coastal and Lakes & Mountains Realty
Mls Name: PrimeMLS
Mls ID: #5072577