35 Epping StreetRaymondNH03077
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 Raymond at 35 Epping Street, Raymond, NH, 03077 priced at $425,000 converts $3,185/mo rent into $336/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,185/mo, and annual cash flow totals $4,037/yr on $140,888 invested. Return on cash invested prints 22.77% in year one, and rental yield reads 8.99% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 118.89% and total cumulative return in cash sums $167,501. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,185/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 1900
6,970 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03077, Raymond, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,644 (100%) |
| Owner Occupied HU | 3,648 (78.6%) |
| Renter Occupied HU | 805 (17.3%) |
| Vacant Housing Units | 191 ( 4.1%) |
| Median Home Value | $396,947 |
| Average Home Value | $567,850 |
Housing Distribution
Address Breakdown
Residential
4,333
Single Family
3,875
Multi-Family
458
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jaime Devine • Sue Padden Real Estate LLC
Mls Name: PrimeMLS
Mls ID: #5067159