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 3D Gagnon Hill Road UNIT 3D, Rollinsford, NH, 03869 priced at $380,000 converts $2,220/mo rent into after a $1,860/mo obligation. Total monthly income equals $2,220/mo. Return on cash invested prints 13.46% in year one, and rental yield reads 7.01% against a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation compiles into $104,987 by year five. Five-year ROI reaches 70.13% and total cumulative return in cash sums $88,345. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,220/mo property income covering a $1,860/mo payment, not borrower’s personal income.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
$350 monthly 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $380,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eric Raiche • Coldwell Banker Realty Portsmouth NH
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5035390
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 2025-04-18 12:04:17 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.
