80 Bypass 28, Derry, NH, 03038 | 5.36% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

80 Bypass 28, Derry, NH, 03038 | 5.36% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1167 sft

31L South Avenue #B, Derry, NH, 03038

3 Bed
1 Bath
1328 sft

6 Howard Street, Derry, NH, 03038

3 Bed
3 Bath
1738 sft

17 1/2 Beacon Street, Derry, NH, 03038

3 Bed
2 Bath
1305 sft

19 Ash Street Extension, Derry, NH, 03038

Nearby investment properties with comparable prices

4 Bed
3 Bath
2826 sft

7 Moulton Dr, Londonderry, NH, 03053

4 Bed
3 Bath
2256 sft

46 Litchfield Road, Londonderry, NH, 03053

4 Bed
3 Bath
2000 sft

26 Seasons Ln, Londonderry, NH, 03053

6 Bed
3 Bath
2402 sft

14 D St, Dracut, MA, 01826

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 80 Bypass 28, Derry, NH, 03038 generates $3,240/mo in rent, after a $3,548/mo payment. Total monthly income is $3,240/mo. Return on cash invested sits at 11.91% in year one, and rental yield is 5.36% on a $724,900 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation builds toward $200,277 over five years. Five-year ROI reaches 60.63% and total cumulative return in cash sums $144,597. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,240/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

0.59 Acres lot

$N/A/sqft

No HOA

More details about the property

NEW CONSTRUCTION! This is not the raised ranch of the 1980s! This brand-new build takes the classic design and gives it a modern, elevated twist every square foot is above grade, thoughtfully designed, and beautifully finished. Dressed in sleek gray board-and-batten vinyl siding with full composite front stairs and a rear composite deck, this home combines timeless style with low-maintenance materials. Inside, youll find three bedrooms and three baths, including a primary suite with a walk-in closet and a custom tile shower. The open-concept living room and kitchen feature a cathedral ceiling, flooding the space with light and creating that perfect airy feel. The entire top floor and staircase are finished in real white oak matte hardwood, while the walk-out lower level features LVP flooring to match for a seamless look. The kitchen comes complete with all appliances included, and theres still time to choose your quartz countertops with an allowance to make it truly yours. Step out from the walk-out lower level to a beautiful backyard, ready for your own finishing touches. Irrigation is included. Location is key! This home is within walking distance to Barka Elementary and Pinkerton. Completion expected by the end of November, just in time to settle in before the holidays!

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