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 Rollinsford at 39 General John Sullivan Way, Rollinsford, NH, 03869 priced at $500,000 pairs $3,736/mo rent with $385/mo cash flow after a $2,447/mo payment. Total monthly income equals $3,736/mo, and annual cash flow comes to $4,618/yr on $165,750 invested. Return on cash invested is 22.7% in year one, and rental yield stands at 8.97% on a $500,000 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,141 by year five. Five-year ROI measures 118.45% and total cumulative return in cash reaches $196,328. For financing, Ziffy Mortgage’s DSCR program evaluates $3,736/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1961
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03869, Rollinsford, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,141 (100%) |
| Owner Occupied HU | 802 (70.3%) |
| Renter Occupied HU | 279 (24.5%) |
| Vacant Housing Units | 60 ( 5.3%) |
| Median Home Value | $458,427 |
| Average Home Value | $544,149 |
Residential
773
Single Family
773
Multi-Family
0
Businesses
120
Date | Event | Price |
|---|---|---|
| 2025-09-12 | Sold | $500,000 |
| 2025-08-10 | Contingent | $475,000 |
| 2025-08-06 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-10 | $5728.00 | 3.43% | $372,400 | N/A |
| 2022-10-10 | $5538.00 | -4.35% | $372,400 | 56.80% |
| 2021-10-10 | $5790.00 | -1.23% | $237,500 | N/A |
Listed by: Marcia Giniusz • KW Coastal and Lakes & Mountains Realty
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5055176
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 2025-10-09 20:59:39 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.
