4 Pembroke Drive #22DerryNH03038
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
Rental property for sale in Derry at 4 Pembroke Drive #22, Derry, NH, 03038 offers $2,018/mo rent that, after a $1,061/mo payment, leaves $565/mo cash flow. Total monthly income is $2,018/mo, and annual cash flow is $6,779/yr on $71,869 cash. Return on cash invested measures 29.34% in year one, and rental yield stands at 11.17% at a $216,800 entry. Equity gained on principal adds $1,399/yr while 5% annual appreciation compounds into $59,898 by year five. Five-year ROI records 154.1% and total cumulative return in cash reaches $110,750. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,018/mo property income versus a $1,061/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03038, Derry, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,587 (100%) |
| Owner Occupied HU | 9,531 (65.3%) |
| Renter Occupied HU | 4,609 (31.6%) |
| Vacant Housing Units | 447 ( 3.1%) |
| Median Home Value | $482,768 |
| Average Home Value | $548,921 |
Housing Distribution
Address Breakdown
Residential
13,786
Single Family
10,398
Multi-Family
3,388
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Kalantzis • Realty One Group Next Level
Mls Name: PrimeMLS
Mls ID: #5072987