3A Dearborn CircleGoffstownNH03045
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
Investment property for sale in Goffstown at 3A Dearborn Circle, Goffstown, NH, 03045 listed at $520,000 pairs $3,838/mo rent with a $2,545/mo payment to leave $353/mo cash flow. Total monthly income runs $3,838/mo, and annual cash flow reaches $4,232/yr on $171,080 cash to close. Return on cash invested measures 22.53% in year one, and rental yield registers 8.86% at a $520,000 basis. Equity gained on principal adds $3,355/yr, and annual property appreciation at 5% supports $143,666 by year five. Five-year ROI tracks 117.56% and total cumulative return in cash totals $201,119. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,838/mo property income relative to a $2,545/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Moe Archambault • Moe Marketing Realty Group
Mls Name: PrimeMLS
Mls ID: #5067983