Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
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 Epsom at 7 John Hardie Way, Epsom, NH, 03234 priced at $775,000 pairs $0/mo rent with after a $3,793/mo payment. Total monthly income equals $0/mo. Return on cash invested is -5.92% in year one, and rental yield stands at 0% on a $775,000 basis. Equity gained on principal adds $5,001/yr, and 5% annual appreciation accumulates to $214,118 by year five. For financing, Ziffy Mortgage’s DSCR program evaluates $0/mo property income against a $3,793/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2021
N/A lot
$N/A/sqft
$326 monthly HOA
Neighborhood data shown for ZIP Code: 03234, Epsom, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,007 (100%) |
| Owner Occupied HU | 1,647 (82.1%) |
| Renter Occupied HU | 285 (14.2%) |
| Vacant Housing Units | 75 ( 3.7%) |
| Median Home Value | $383,181 |
| Average Home Value | $404,355 |
Residential
1,888
Single Family
1,689
Multi-Family
199
Businesses
199
Date | Event | Price |
|---|---|---|
| 2025-03-25 | Listed for sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
No similar rental properties found nearby.
Listed by: Darcy Mantel • BHHS Verani Concord
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5033390
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-04-08 12:16:36 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
