5 Pine Knoll DriveMont VernonNH03057
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 Mont Vernon at 5 Pine Knoll Drive, Mont Vernon, NH, 03057 priced at $639,000 converts $5,584/mo rent into $1,300/mo cash flow after a $3,128/mo obligation. Total monthly income equals $5,584/mo, and annual cash flow totals $15,606/yr on $210,231 invested. Return on cash invested prints 27.48% in year one, and rental yield reads 10.49% against a $639,000 entry. Equity gained on principal adds $4,123/yr, while 5% annual appreciation compiles into $176,544 by year five. Five-year ROI reaches 144.11% and total cumulative return in cash sums $302,968. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,584/mo property income covering a $3,128/mo payment, not borrower’s personal income.
Single Family
Built in 1985
0.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03057, Mont Vernon, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,020 (100%) |
| Owner Occupied HU | 938 (92.0%) |
| Renter Occupied HU | 55 ( 5.4%) |
| Vacant Housing Units | 27 ( 2.6%) |
| Median Home Value | $586,500 |
| Average Home Value | $600,011 |
Housing Distribution
Address Breakdown
Residential
922
Single Family
922
Multi-Family
0
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Young • Profile Realty LLC
Mls Name: PrimeMLS
Mls ID: #5047501