Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$684,900

For Sale - Active
5 Linda Dr, Belmont, NH 03220
3 Beds
2 Baths
1,120 Square Feet
0.25 Acres Lot
Built in 1970
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Aug 24, 2025 at 10:04AM

Investment Summary


Monthly Cash Flow
-$2,042
Cap Rate
2.1%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-11.0%

Property Description


0.25 Acres Lot
Built in 1970
For Sale - Active
Units n/a

There is NOTHING to do but unpack your bags and grab your bathing suit! Incredible Curb appeal highlights this doll house with its old-fashioned walking neighborhood with lake Winnisquam access. This Doll house is truly turn-key with 3 good sized bedrooms and 2 gorgeous, updated bathrooms. Open concept living room with beautiful hardwood floors that flow through the main area of the home. The kitchen is equipped w/stainless steel appliances, a spacious island with seating for 3, granite countertops, gorgeous cabinetry including wine fridge. Newer hardwood floors, newer windows and doors. Newer hot water heater, newer fencing. This home has recessed lighting and ceiling fans. Watch the Red Sox under your gazebo or enjoy your very private back yard. Barn/Garage with newer roof and a walk-up storage area with many possibilities. Do you ski? Gunstock Ski Resort close by!!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Detached
  • Details: Paved, Detached
  • Garage Spaces: 1
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1
  • Basement Description: Crawl Space

Exterior Features

  • Exterior Walls Materials: Wood Siding
  • Foundation: Concrete Perimeter
  • Roof Type: Gable
  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: BLMTM:107B:056L:000
  • Lot Size: 10759 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1970

Tax Information

  • Annual Tax: $6,315

Utilities

  • Water & Sewer: Private, Well
  • Heating: Baseboard
  • Cooling: None

Location

  • County: Belknap

Investment Summary


Monthly Cash Flow
-$2,042
Cap Rate
2.1%
Cash-on-Cash Return
-15.6%
Debt Coverage Ratio
0.37
Internal Rate of Return (5 years)
-11.0%

Purchase Details

Find an Agent

Purchase price:
$684,900
Amount financed:
-$547,920
Down payment:
$136,980
Closing costs:
$20,547
Rehab costs:
$0
Initial cash invested:
$157,527
Square feet:
1,120
Cost per square foot:
$612
Monthly rent per square foot:
$2.23

Financing Details

Find a Lender

Loan amount:
$547,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,241
Property tax:
$526
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,942

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$526-$6,315
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (46%)
46%-$1,151-$13,815

Cash Flow


Monthly Yearly
Net operating income:
$1,199 $14,388
Mortgage payments:
-$3,241 -$38,892
Cash flow:
$2,042 $24,504