78 Bypass 28, Derry, NH, 03038 | $437/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

78 Bypass 28, Derry, NH, 03038 | $437/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1250 sft

25 W 5th Ave, Lowell, MA, 01854

3 Bed
3 Bath
2150 sft

90 Monroe St, Nashua, NH, 03060

4 Bed
2 Bath
1883 sft

408 Varnum Ave, Lowell, MA, 01854

3 Bed
2 Bath
1785 sft

5 Wilshire Drive, Londonderry, NH, 03053

Nearby investment properties with comparable prices

3 Bed
3 Bath
2142 sft

2 Thresher Road #U128, Nashua, NH, 03063

3 Bed
2 Bath
1525 sft

67 2nd St, Dracut, MA, 01826

4 Bed
2 Bath
1625 sft

51 Fordway, Derry, NH, 03038

3 Bed
3 Bath
1746 sft

16 Franklin St UNIT 2, Derry, NH, 03038

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 Derry at 78 Bypass 28, Derry, NH, 03038 generates $4,117/mo in rent and, after a $2,687/mo payment, leaves $437/mo in cash flow. Total monthly income is $4,117/mo, and annual cash flow is $5,247/yr on $180,621 invested. Return on cash invested sits at 22.97% in year one, and rental yield is 9% on a $549,000 entry. Equity gained on principal adds $3,543/yr, while 5% annual appreciation builds toward $151,679 over five years. Five-year ROI reaches 119.89% and total cumulative return in cash sums $216,548. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,117/mo property income rather than buyer’s personal income.

Single Family

Built in 1966

0.58 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming 3-bedroom home in desirable Derry, NH lovingly maintained by the same owners for 59 years. Set on a beautifully landscaped, park-like lot, the property boasts mature trees, flowering bushes, and a private backyard surrounded by nature. The flat yard includes a cozy firepit area nestled among tall pines ideal for quiet evenings or outdoor gatherings. Inside, youll find gleaming wood floors, a cozy gas fireplace, and bright, inviting living spaces filled with warmth and character. Located close to schools (including Pinkerton Academy), shopping, and major commuter routes (I-93, Rte. 28 & 102), this home offers the perfect blend of privacy and convenience. Dont miss this rare opportunity to own a well-loved home in a prime location schedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 03038, Derry, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,587 (100%)
Owner Occupied HU	9,531 (65.3%)
Renter Occupied HU	4,609 (31.6%)
Vacant Housing Units	447 ( 3.1%)
Median Home Value	$482,768
Average Home Value	$548,921