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 Somersworth at 66 Kelwyn Drive, Somersworth, NH, 03878 priced at $375,000 pairs $2,884/mo rent with $371/mo cash flow after a $1,835/mo payment. Total monthly income equals $2,884/mo, and annual cash flow comes to $4,450/yr on $124,313 invested. Return on cash invested is 23.49% in year one, and rental yield stands at 9.23% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 122.7% and total cumulative return in cash reaches $152,535. For financing, Ziffy Mortgage’s DSCR program evaluates $2,884/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03878, Somersworth, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 3,103 (55.6%) |
| Renter Occupied HU | 2,243 (40.2%) |
| Vacant Housing Units | 235 ( 4.2%) |
| Median Home Value | $342,170 |
| Average Home Value | $333,167 |
Residential
5,516
Single Family
4,614
Multi-Family
902
Businesses
419
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: Tracy Salvi • Keller Williams Realty Evolution
Mls Name: PrimeMLS
Mls ID: #5056489
