Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Dover at 354 Dover Point Road, Dover, NH, 03820 priced at $825,000 pairs $3,234/mo rent with after a $4,038/mo payment. Total monthly income equals $3,234/mo. Return on cash invested is 9.91% in year one, and rental yield stands at 4.7% on a $825,000 basis. Equity gained on principal adds $5,324/yr, and 5% annual appreciation accumulates to $227,932 by year five. Five-year ROI measures 49.88% and total cumulative return in cash reaches $135,381. For financing, Ziffy Mortgage’s DSCR program evaluates $3,234/mo property income against a $4,038/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1941
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03820, Dover, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,942 (100%) |
| Owner Occupied HU | 7,947 (49.8%) |
| Renter Occupied HU | 7,317 (45.9%) |
| Vacant Housing Units | 678 ( 4.3%) |
| Median Home Value | $496,451 |
| Average Home Value | $516,612 |
Residential
15,528
Single Family
12,270
Multi-Family
3,258
Businesses
1,181
Date | Event | Price |
|---|---|---|
| 2025-08-07 | Listed for sale | $825,000 |
| 2025-08-01 | Listing removed | $845,000 |
| 2025-07-21 | Price change | $845,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-20 | $9978.00 | 3.23% | $533,600 | 9.52% |
| 2022-08-20 | $9666.00 | 1.91% | $487,200 | 11.46% |
| 2021-08-20 | $9485.00 | -0.21% | $437,100 | 14.27% |
Listed by: Darlene G Colwell-Ellis • KW Coastal and Lakes & Mountains Realty/Dover
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5055547
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-08-20 13:29:56 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
