35 Emily Lane, Danville, NH, 03819 | $136/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1925 sft

5 Bedford St, Methuen, MA, 01844

4 Bed
3 Bath
2318 sft

14 Veronica Drive, Bedford, NH, 03110

4 Bed
3 Bath
3209 sft

77 Brown Brook Circle, Fremont, NH, 03044

3 Bed
3 Bath
2250 sft

21 West Shore Park Road, Kingston, NH, 03848

Nearby investment properties with comparable prices

3 Bed
3 Bath
2722 sft

11 Spruce Street, Londonderry, NH, 03053

5 Bed
4 Bath
2985 sft

21 Garrison Road, Salem, NH, 03079

Currently Rented+ 3 more

7 Bed
3 Bath
3360 sft

22 Cartier Street, Manchester, NH, 03102

2 Bed
2 Bath
1773 sft

32 Edgewater Way #40, Brentwood, NH, 03833

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Danville at 35 Emily Lane, Danville, NH, 03819 priced at $849,900 pairs $5,833/mo rent with $136/mo cash flow after a $4,160/mo payment. Total monthly income equals $5,833/mo, and annual cash flow comes to $1,633/yr on $279,617 invested. Return on cash invested is 20.64% in year one, and rental yield stands at 8.24% on a $849,900 basis. Equity gained on principal adds $5,484/yr, and 5% annual appreciation accumulates to $234,812 by year five. Five-year ROI measures 107.44% and total cumulative return in cash reaches $300,422. For financing, Ziffy Mortgage’s DSCR program evaluates $5,833/mo property income against a $4,160/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

4.43 Acres lot

$N/A/sqft

No HOA