7 Laurel Circle #5, Thornton, NH, 03285 | $955/mo Cash Flow

For Sale

Airbnb Potential

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Airbnb Potential+ 1 more

2 Bed
1 Bath
884 sft

25 S Mayhew Road, Hebron, NH, 03241

2 Bed
2 Bath
1170 sft

48 Cooper Memorial Drive #405, Lincoln, NH, 03251

3 Bed
2 Bath
1680 sft

21 Baywoods Road, Meredith, NH, 03253

3 Bed
2 Bath
1224 sft

22 Condo Road UNIT 2, Campton, NH, 03223

Nearby investment properties with comparable prices

2 Bed
2 Bath
1032 sft

130 Endicott Street #104, Laconia, NH, 03246

Investment Property+ 2 more

2 Bed
1 Bath
864 sft

65 Corliss Hill Road, Meredith, NH, 03253

2 Bed
2 Bath
882 sft

227 Main Street #321, Lincoln, NH, 03251

2 Bed
2 Bath
1014 sft

2834 New Hampshire Route 175, Thornton, NH, 03285

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Thornton at 7 Laurel Circle #5, Thornton, NH, 03285 priced at $340,000 converts $3,234/mo rent into $955/mo cash flow after a $1,664/mo obligation. Total monthly income equals $3,234/mo, and annual cash flow totals $11,462/yr on $112,710 invested. Return on cash invested prints 30.08% in year one, and rental yield reads 11.41% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 158.08% and total cumulative return in cash sums $178,170. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,234/mo property income covering a $1,664/mo payment, not borrower’s personal income.

Condo

Built in 1986

N/A lot

$N/A/sqft

No HOA