35 Gatchell Way #B, Epping, NH, 03042 | $1,388/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

35 Gatchell Way #B, Epping, NH, 03042 | $1,388/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
4069 sft

26 Partridge Road, Windham, NH, 03087

3 Bed
2 Bath
1852 sft

25 Harris Road, Windham, NH, 03087

3 Bed
3 Bath
2111 sft

29 Beacon Street, Londonderry, NH, 03053

3 Bed
3 Bath
2950 sft

1385 Front Street, Manchester, NH, 03102

Nearby investment properties with comparable prices

3 Bed
2 Bath
1739 sft

783 Hooksett Road, Auburn, NH, 03032

3 Bed
3 Bath
2080 sft

84 Douglas Drive, Candia, NH, 03034

4 Bed
2 Bath
1574 sft

144 Whitney Ave, Manchester, NH, 03104

3 Bed
2 Bath
1584 sft

16 Saddle Path Road, Raymond, NH, 03077

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

Investment property for sale in Epping at 35 Gatchell Way #B, Epping, NH, 03042 at $499,900 posts ROI 29.96% with $1,388/mo cash flow from $4,739/mo rent. Total monthly income equals $4,739/mo, and annual cash flow records $16,656/yr on $165,717 to close. Return on cash invested measures 29.96% and rental yield reads 11.38% at the current $499,900. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,113 by year five. Five-year ROI prints 157.44% and total cumulative return in cash totals $260,904.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,739/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Situated on a cul-de-sac location this spacious three bedroom move in ready colonial style Epping condex offers the feel of a single family home yet benefits of condo living! Enter through the 12 x 11 mudroom/sunroom with direct access to the 2 car garage. The bright and airy living room and dining room offers lovely hardwood flooring, gas fireplace, 9 foot ceilings, crown moulding and rear yard views. The well laid out kitchen provides a butcher block center island, plenty of cherry cabinetry, stainless steel appliances, stone backsplash and access to private rear deck. First floor laundry and half bath. Second floor provides 3 bedrooms including private primary suite with lots of closet space including a walk in closet and 3/4 bath. Two additional bedrooms and full bath. Lower level with daylight walk out to rear yard is unfinished but could be a great rec room, workshop or work out area. Additional features include: vinyl siding, shed, central a/c, gas heat and generator hook up. Enjoy an outdoor space to include 2 private decks and patio and peak a boo views of the Lamprey river Pet friendly, centrally located in Epping and only a 5 minute drive to shopping, highways and restaurants. Just a short drive to downtown Portsmouth, local beaches and Manchester airport! Public open House Friday 3-5pm. Come see what Seacoast easy condo living is all about!

Neighborhood Data

Neighborhood data shown for ZIP Code: 03042, Epping, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,367 (100%)
Owner Occupied HU	2,607 (77.4%)
Renter Occupied HU	567 (16.8%)
Vacant Housing Units	193 ( 5.7%)
Median Home Value	$545,500
Average Home Value	$580,644