38 Dunvegan Woods Drive, Hampton, NH, 03842 | $320/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

38 Dunvegan Woods Drive, Hampton, NH, 03842 | $320/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1982 sft

367 Main St, Hampstead, NH, 03841

8 Bed
4 Bath
3470 sft

492 494th End, Salisbury, MA, 01952

3 Bed
3 Bath
1536 sft

32 Railroad Ave #2, Salisbury, MA, 01952

2 Bed
3 Bath
2789 sft

22 Moody Ln UNIT 22, West Newbury, MA, 01985

Nearby investment properties with comparable prices

2 Bed
2 Bath
980 sft

23 Hampshire Rd APT 215, Methuen, MA, 01844

Currently Rented+ 1 more

2 Bed
2 Bath
980 sft

21 Hampshire Rd APT 313, Methuen, MA, 01844

2 Bed
2 Bath
1426 sft

54 Sterling Ln, Haverhill, MA, 01835

2 Bed
2 Bath
1210 sft

19 Greenhill Farm Rd UNIT 19, Haverhill, MA, 01832

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 Hampton at 38 Dunvegan Woods Drive, Hampton, NH, 03842 generates $3,000/mo in rent and, after a $1,957/mo payment, leaves $320/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $3,838/yr on $132,567 invested. Return on cash invested sits at 22.8% in year one, and rental yield is 9% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 119.04% and total cumulative return in cash sums $157,808. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.

Townhouse

Built in 1984

N/A lot

$N/A/sqft

No HOA

More details about the property

38 Dunvegan Woods offers a bright and inviting layout designed for comfortable coastal living. The main level features a sun-filled living room that flows seamlessly from the kitchen and dining areas, creating a welcoming space for everyday life or entertaining guests. A sliding glass door leads out to a private deck overlooking peaceful, surroundings perfect for enjoying your morning coffee or an evening meal outdoors. A convenient half bath is also located on this level. Upstairs, you'll find two generously sized ensuite bedrooms with ample closet space. The finished lower level expands the homes functionality with possible home office, media room, or hobby space. This level also includes a wet bar, laundry area and additional storage. Comfort is ensured year-round with central air conditioning (2022) and efficient natural gas heating. Outside, the Dunvegan Woods community handles all exterior maintenance, landscaping, snow removal, and common areas, offering low-maintenance living in a well-cared-for setting. Within biking or walking distance to North Beach! Sorry, no dogs are allowed.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03842, Hampton, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,356 (100%)
Owner Occupied HU	5,610 (54.2%)
Renter Occupied HU	2,214 (21.4%)
Vacant Housing Units	2,532 (24.4%)
Median Home Value	$638,129
Average Home Value	$699,461