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% |
Investment property for sale in Epping at 82 Fremont Road #A, Epping, NH, 03042 at $489,900 posts ROI 27.21% with $988/mo cash flow from $4,272/mo rent. Total monthly income equals $4,272/mo, and annual cash flow records $11,857/yr on $162,402 to close. Return on cash invested measures 27.21% and rental yield reads 10.46% at the current $489,900. Equity gained on principal adds $3,161/yr, and 5% annual appreciation supports $135,350 by year five. Five-year ROI prints 142.69% and total cumulative return in cash totals $231,725.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,272/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 2017
2.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 03042, Epping, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,367 (100%) |
| Owner Occupied HU | 2,607 (77.4%) |
| Renter Occupied HU | 567 (16.8%) |
| Vacant Housing Units | 193 ( 5.7%) |
| Median Home Value | $545,500 |
| Average Home Value | $580,644 |
Residential
3,020
Single Family
2,984
Multi-Family
36
Businesses
300
Date | Event | Price |
|---|---|---|
| 2025-07-09 | Sold | $489,900 |
| 2025-05-20 | Contingent | $489,900 |
| 2025-05-14 | Listed for sale | $489,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-25 | $6622.00 | 4.04% | $283,000 | N/A |
| 2022-10-25 | $6365.00 | -4.86% | $283,000 | N/A |
| 2020-10-25 | $6690.00 | 8.31% | $283,000 | 26.91% |
Listed by: Jill Colby Re • East Key Realty
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5040702
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-10-25 05:03:49 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.
