53 Heritage Way, Manchester, NH, 03104 | $861/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
2 Bath
1040 sft

50 Edward J Roy Drive #10, Manchester, NH, 03104

2 Bed
2 Bath
1316 sft

40 Country Hill Ln, Haverhill, MA, 01832

2 Bed
3 Bath
1932 sft

75 Front 9 Dr #75, Haverhill, MA, 01832

2 Bed
2 Bath
1036 sft

138 Fox Hollow Way, Manchester, NH, 03104

Nearby investment properties with comparable prices

Currently Rented+ 1 more

2 Bed
1 Bath
890 sft

5 Bernards Road #4, Merrimack, NH, 03054

Motivated Seller+ 1 more

2 Bed
2 Bath
1168 sft

169 Portsmouth Street #188, Concord, NH, 03301

3 Bed
2 Bath
1456 sft

10 Axle Avenue, Danville, NH, 03819

2 Bed
2 Bath
1540 sft

27 Midridge Cir #27, Londonderry, NH, 03053

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Manchester at 53 Heritage Way, Manchester, NH, 03104 priced at $329,900 pairs $3,073/mo rent with $861/mo cash flow after a $1,615/mo payment. Total monthly income equals $3,073/mo, and annual cash flow comes to $10,337/yr on $109,362 invested. Return on cash invested is 29.36% in year one, and rental yield stands at 11.18% on a $329,900 basis. Equity gained on principal adds $2,129/yr, and 5% annual appreciation accumulates to $91,145 by year five. Five-year ROI measures 154.22% and total cumulative return in cash reaches $168,663. For financing, Ziffy Mortgage’s DSCR program evaluates $3,073/mo property income against a $1,615/mo payment instead of your W2s, 1099s, or Tax returns.

Manufactured

Built in 2003

N/A lot

$N/A/sqft

No HOA