3B 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 3B Dearborn Circle, Goffstown, NH, 03045 uses $165,419 cash to close to unlock $5,924/yr annual cash flow and $494/mo monthly cash flow. Total monthly income runs $3,838/mo, and a $2,442/mo payment keeps the spread at $494/mo. Purchase price stands at $499,000, and rental yield measures 9.23% with $3,838/mo rent. Return on cash invested shows 23.49% in year one, and 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 122.71% and total cumulative return in cash records $202,986. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,838/mo property income covering a $2,442/mo payment rather than investor’s personal income.
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: #5067977