57 Depot StreetBelmontNH03220
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 Belmont at 57 Depot Street, Belmont, NH, 03220 priced at $414,900 pairs $3,212/mo rent with $431/mo cash flow after a $2,031/mo payment. Total monthly income equals $3,212/mo, and annual cash flow comes to $5,169/yr on $137,539 invested. Return on cash invested is 23.67% in year one, and rental yield stands at 9.29% on a $414,900 basis. Equity gained on principal adds $2,677/yr, and 5% annual appreciation accumulates to $114,629 by year five. Five-year ROI measures 123.67% and total cumulative return in cash reaches $170,090. For financing, Ziffy Mortgage’s DSCR program evaluates $3,212/mo property income against a $2,031/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1900
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03220, Belmont, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,973 (100%) |
| Owner Occupied HU | 2,572 (64.7%) |
| Renter Occupied HU | 714 (18.0%) |
| Vacant Housing Units | 687 (17.3%) |
| Median Home Value | $330,418 |
| Average Home Value | $362,935 |
Housing Distribution
Address Breakdown
Residential
2,978
Single Family
2,758
Multi-Family
220
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katie Tusi • White Water Realty Group LLC
Mls Name: PrimeMLS
Mls ID: #5052597