L68-2 Vail RoadCenter BarnsteadNH03225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Center Barnstead at L68-2 Vail Road, Center Barnstead, NH, 03225 with 5% annual appreciation on a $572,900 basis while $3,901/mo rent supports operations. Total monthly income totals $3,901/mo and a $2,804/mo payment preserves $61/mo for cash returns. Annual cash flow comes to $732/yr on $188,484 deployed, and return on cash invested reaches 20.45% in year one. Equity gained on principal adds $3,697/yr, and five-year appreciation sums $158,282 alongside rental yield of 8.17%. Five-year ROI measures 106.37% and total cumulative return in cash totals $200,495.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,901/mo property income versus a $2,804/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
2.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03225, Center Barnstead, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,030 (100%) |
| Owner Occupied HU | 1,441 (71.0%) |
| Renter Occupied HU | 138 ( 6.8%) |
| Vacant Housing Units | 451 (22.2%) |
| Median Home Value | $386,887 |
| Average Home Value | $434,320 |
Housing Distribution
Address Breakdown
Residential
1,692
Single Family
1,692
Multi-Family
0
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tami J Mousseau • BHHS Verani Concord
Mls Name: PrimeMLS
Mls ID: #5065243