80 Trinity Circle #B, Rochester, NH, 03839 | $900/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

80 Trinity Circle #B, Rochester, NH, 03839 | $900/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
2078 sft

14 About Nothing Lane, Barrington, NH, 03825

3 Bed
2 Bath
1395 sft

11 Moose Run, Barrington, NH, 03825

3 Bed
2 Bath
1197 sft

40 Epping Street, Raymond, NH, 03077

3 Bed
2 Bath
1940 sft

142 Mountain Avenue, Northwood, NH, 03261

Nearby investment properties with comparable prices

2 Bed
1 Bath
881 sft

57 Onway Lake Road, Raymond, NH, 03077

Airbnb Potential+ 1 more

2 Bed
1 Bath
829 sft

2168 Franklin Pierce Highway, Barrington, NH, 03825

3 Bed
2 Bath
1447 sft

317 Old Concord Turnpike #1, Barrington, NH, 03825

3 Bed
2 Bath
1120 sft

5 Stillwater Circle, Rochester, NH, 03839

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

Investment property for sale in Rochester at 80 Trinity Circle #B, Rochester, NH, 03839 earns $900/mo cash flow from $3,440/mo rent with a $1,855/mo payment. Total monthly income totals $3,440/mo, and annual cash flow totals $10,796/yr on $125,639 capital. ROI tracks 28.5% on current figures, and rental yield reads 10.89% at a $379,000 purchase. Equity gained on principal adds $2,446/yr, and 5% annual appreciation supports $104,711 over five years. Five-year ROI reaches 149.59% and total cumulative return in cash sums $187,943. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,440/mo property income instead of your personal income.

Condo

Built in 2009

7,841 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 80 Trinity Circle Unit B - a well-maintained townhouse offering 3 bedrooms, 2.5 bathrooms, and a functional layout designed for comfortable everyday living. The main level features an open-concept living and dining area with great natural light, along with a convenient half bath. Upstairs, you'll find three nicely sized bedrooms, a master suite, and an additional full bathroom. The home also includes a garage, and a full basement providing ample storage or potential for future finishing. Set in a quiet neighborhood close to local schools, shopping, and commuter routes, this property is an excellent option for buyers seeking affordability, space, and low-maintenance living in Gonic. The seller is generously offering a $1,000 credit, provided at closing, for paint touch ups.

Neighborhood Data

Neighborhood data shown for ZIP Code: 03839, Rochester, NH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,828 (100%)
Owner Occupied HU	1,190 (65.1%)
Renter Occupied HU	554 (30.3%)
Vacant Housing Units	84 ( 4.6%)
Median Home Value	$399,634
Average Home Value	$371,317