57B New Boston RoadKingstonNH03848
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 Kingston at 57B New Boston Road, Kingston, NH, 03848 offers $3,686/mo rent that, after a $2,203/mo payment, leaves $669/mo cash flow. Total monthly income is $3,686/mo, and annual cash flow is $8,031/yr on $149,175 cash. Return on cash invested measures 25.29% in year one, and rental yield stands at 9.83% at a $450,000 entry. Equity gained on principal adds $2,904/yr while 5% annual appreciation compounds into $124,327 by year five. Five-year ROI records 132.41% and total cumulative return in cash reaches $197,526. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,686/mo property income versus a $2,203/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03848, Kingston, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,838 (100%) |
| Owner Occupied HU | 2,300 (81.0%) |
| Renter Occupied HU | 430 (15.2%) |
| Vacant Housing Units | 108 ( 3.8%) |
| Median Home Value | $547,026 |
| Average Home Value | $536,092 |
Housing Distribution
Address Breakdown
Residential
2,509
Single Family
2,336
Multi-Family
173
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marie White • LAER Realty Partners/Goffstown
Mls Name: PrimeMLS
Mls ID: #5054008