Derry, NH — Rental Investment Analysis
🔴WEAK— appreciation play onlyCap Rate
2.8%
Below average
Monthly Cash Flow
-$1,506
After all expenses
Price-to-Rent
18.3
Overpriced for rent
DSCR
0.44
Fails
📊 Key Metrics
- Median Home Price
- $500,954
- Average Rent (3BR)
- $2,280/mo
- Price-to-Rent Ratio
- 18.3(high)
- 1% Rule
- 0.46%(fails — need 1%+)
- Cash-on-Cash Return
- -15.7%
- Vacancy Rate
- 8.0%
📈 Market Strength
- Unemployment Rate
- 3.1%(-1.2% vs national)
- Rent Growth (YoY)
- +2.9%(national avg)
- Population Growth
- +1.95% YoY
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →Property Tax Rate
1.93%
of assessed value (NH avg)
Median Income
$83,449
household (NH avg)
Rent-to-Income
32.8%
Moderate
Section 8 Max Rent
$2,280/mo
3BR voucher payment
🏛️ NH Investor Climate
Landlord Friendly
6/10
State Income Tax
✅ None
Property Tax
1.93% effective
Population Trend
+1.95% (3yr)