65 Hawthorne Drive #115BedfordNH03110
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
Investment property for sale in Bedford at 65 Hawthorne Drive #115, Bedford, NH, 03110 offers a 8.33% rental yield on a $489,000 purchase with $3,395/mo rent. Total monthly income registers $3,395/mo, and a $2,393/mo payment leaves $118/mo available for distribution. Annual cash flow reaches $1,413/yr on $162,104 to close, and return on cash invested stands at 20.78% in year one. Equity gained on principal adds $3,155/yr while 5% annual appreciation supports $135,102 over five years. Portfolio math shows five-year ROI at 108.19% and total cumulative return in cash at $175,378. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,395/mo property income against a $2,393/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steven MacDougall • East Key Realty
Mls Name: PrimeMLS
Mls ID: #5050612