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 Epping at 61 Blake Rd, Epping, NH, 03042 priced at $525,000 converts $3,700/mo rent into $181/mo cash flow after a $2,570/mo obligation. Total monthly income equals $3,700/mo, and annual cash flow totals $2,167/yr on $172,725 invested. Return on cash invested prints 21.32% in year one, and rental yield reads 8.46% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 111.03% and total cumulative return in cash sums $191,781. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,700/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 2021
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03042, Epping, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,367 (100%) |
| Owner Occupied HU | 2,607 (77.4%) |
| Renter Occupied HU | 567 (16.8%) |
| Vacant Housing Units | 193 ( 5.7%) |
| Median Home Value | $545,500 |
| Average Home Value | $580,644 |
Residential
3,020
Single Family
2,984
Multi-Family
36
Businesses
300
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: Team Tringali • Keller Williams Gateway Realty
Mls Name: MLS PIN
Mls ID: #73433859
