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 Rochester at 5 Monadnock Drive, Rochester, NH, 03867 priced at $137,500 converts $1,067/mo rent into $145/mo cash flow after a $673/mo obligation. Total monthly income equals $1,067/mo, and annual cash flow totals $1,744/yr on $45,581 invested. Return on cash invested prints 23.74% in year one, and rental yield reads 9.31% against a $137,500 entry. Equity gained on principal adds $887/yr, while 5% annual appreciation compiles into $37,989 by year five. Five-year ROI reaches 124.09% and total cumulative return in cash sums $56,561. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,067/mo property income covering a $673/mo payment, not borrower’s personal income.
Manufactured
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03867, Rochester, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,850 (100%) |
| Owner Occupied HU | 6,574 (60.6%) |
| Renter Occupied HU | 3,670 (33.8%) |
| Vacant Housing Units | 606 ( 5.6%) |
| Median Home Value | $340,415 |
| Average Home Value | $370,894 |
Residential
10,136
Single Family
7,703
Multi-Family
2,433
Businesses
597
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jamie Poulin • KW Coastal and Lakes & Mountains Realty/Meredith
Mls Name: PrimeMLS
Mls ID: #5064990
