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 Hudson at 7 Kingston Way #A, Hudson, NH, 03051 offers $2,670/mo rent that, after a $1,635/mo payment, leaves $431/mo cash flow. Total monthly income is $2,670/mo, and annual cash flow is $5,172/yr on $110,721 cash. Return on cash invested measures 24.58% in year one, and rental yield stands at 9.59% at a $334,000 entry. Equity gained on principal adds $2,155/yr while 5% annual appreciation compounds into $92,278 by year five. Five-year ROI records 128.6% and total cumulative return in cash reaches $142,386. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,670/mo property income versus a $1,635/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1987
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 8,017 (79.1%) |
| Renter Occupied HU | 1,972 (19.5%) |
| Vacant Housing Units | 143 ( 1.4%) |
| Median Home Value | $469,545 |
| Average Home Value | $505,140 |
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
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: Paula Martin Group • Keller Williams Realty Metro-Londonderry
Mls Name: PrimeMLS
Mls ID: #5071261
