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% |
Rental property for sale in Rochester at 94 Stillwater Circle, Rochester, NH, 03878 offers $3,480/mo rent that, after a $2,202/mo payment, leaves $111/mo cash flow. Total monthly income is $3,480/mo, and annual cash flow is $1,337/yr on $149,142 cash. Return on cash invested measures 20.81% in year one, and rental yield stands at 9.28% at a $449,900 entry. Equity gained on principal adds $2,903/yr while 5% annual appreciation compounds into $124,299 by year five. Five-year ROI records 109.36% and total cumulative return in cash reaches $163,102. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,480/mo property income versus a $2,202/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2020
11.19 Acres lot
$N/A/sqft
$305 monthly HOA
Neighborhood data shown for ZIP Code: 03878, Somersworth, NH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 3,103 (55.6%) |
| Renter Occupied HU | 2,243 (40.2%) |
| Vacant Housing Units | 235 ( 4.2%) |
| Median Home Value | $342,170 |
| Average Home Value | $333,167 |
Residential
5,516
Single Family
4,614
Multi-Family
902
Businesses
419
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $449,900 |
| 2021-07-30 | Sold | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-04 | $8538.00 | 4.31% | $291,400 | N/A |
| 2022-05-04 | $8185.00 | 154.98% | $291,400 | 149.91% |
| 2021-05-04 | $3210.00 | 1050.54% | $116,600 | 1066.00% |
Listed by: Nicholas Couturier • New Space Real Estate, LLC
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5038268
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 2025-05-04 13:13:30 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.
