CashFlowRE
Sign in Sign up
208 Grafton Turnpike Rd
D- Composite 38.27
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +11.0/30.0
  • Appreciation +10.0/10.0
  • Schools +3.8/10.0
  • DSCR +3.2/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • ARV discount +0.0/15.0

$314,900

208 Grafton Turnpike Rd · Canaan, NH 03741
4 bd · 1.0 ba · 1,406 sqft · Manufactured public records · 29 Days on market
Built 1985 2.00 ac lot Est $259k · 22% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This affordable 3 bedroom home is sitting on 2 country acres. A few features include some tongue and groove pine walls, open living area with a newer wood stove, master bedroom with a walk in closet, spacious entry room and more. The floors could use a face lift and possibly new interior paint. At this price the new buyer can give it their touches. Enjoy the enclosed porch too. Located on a paved country road.

Key facts

  • Private yard
  • Black cabinetry
  • Large open kitchen

Tags

LARGE OPEN KITCHENBLACK CABINETRYSTAINLESS STEEL APPLIANCESSCREENED IN BACK PORCHPRIVATE YARDWOODEN STORAGE SHED

Property features AI

Finance

  • Other: Survey document available

Exterior

  • Parking: Dirt and gravel driveway
  • Utilities: Drilled well; Septic system with 1,000 gallon tank and existing leach field; 150 Amp service with circuit breakers; High-speed internet available on site; Cable service available on site; LP/Bottle gas service; Fuel provider: Inov8vEnergy
  • Home design: Ranch-style home; Existing construction; Single-story (entries and rooms listed at 1st level)
  • Construction: Built in 1985; Wood frame construction with wood exterior; Asphalt shingle roof; Crawl space foundation
  • Exterior features: Country setting on a landscaped, level to sloping lot with walking trails; Near skiing; Rural and open surroundings; 227 feet of road frontage; Paved public road access

Interior

  • Kitchen: Kitchen (12x12); Dishwasher; Energy Star dishwasher; Microwave; Electric range; Energy Star refrigerator; Electric water heater
  • Bedrooms: Master bedroom (1st level) — 12x12 with bonus room; Bedroom (1st level) — 12x12; Bedroom (1st level) — 12x11
  • Flooring: Ceramic tile; Laminate; Manufactured flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heat
  • Interior features: 8 total rooms; Crawl space basement with dirt floor; Survey completed
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath manufactured listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-131 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $292k (7.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $246k (21.8% below list).
  • Recommended offer: $246k (21.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 2.7% in Canaan — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 48/100 on livability (#95 in NH) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: health & safety D, amenities F, commute F.
  • Mascoma Valley Reg School District (rural): math 36% / reading 50% proficiency, ranked #56 of 98 in NH (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canaan Elementary School (math 52% / reading 52%, grade C-, #82 of 263 statewide, top 34%, 225 students, 33% FRL); Indian River School (math 27% / reading 46%, grade F, #53 of 96 statewide, top 56%, 313 students, 39% FRL); Mascoma Valley Regional High School (math 22% / reading 42%, grade F, #76 of 90 statewide, top 85%, 338 students, 29% FRL).
  • Market conditions: 43 active listings in the ZIP; 487 units permitted in Grafton County in 2024 (127 in 5+ unit buildings).

Forward outlook

  • In year one you build about $34k of equity ($2k loan paydown + $31k appreciation (10.0% local appreciation)).
  • Grafton County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$54k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $100k; list at $315k implies a 215% gain — meaningful room to come down on a strong offer.
Recommended offer $246,385 (21.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.78%
Cap rate
5.79%
Cash-on-cash
-1.79%
DSCR
0.92
GRM
10.7

CMA / ARV

ARV (on-the-fly)
$258,704
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9 Tibbits Ln 0.52mi 3/2.0 (-1) 1,522 (+8%) 10mo $280,000 $184 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.0%
Equity multiple
2.85×
Total profit
$163,112
Equity at exit
$283,687
10-year hold
IRR
20.5%
Equity multiple
6.52×
Total profit
$486,871
Equity at exit
$611,781

Cash invested: $88,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
56 Moderately Landlord-Leaning
State New Hampshire
56 Moderately Landlord-Leaning · D+1
County
— inherits STATE
City
— inherits STATE
Has just-cause statute; 30-day notice; landlord-leaning vs. neighbors.

ZIP-level market 03741

Home prices YoY
17.5%
Active inventory
43
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,464 medium interval (Pro) →
Mortgage (P&I)
$1,651
Tax from tax record
$295 /mo · $3,543/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$517
Net cashflow
$-131

Break-even live

Break-even rent $2,630
Max offer price $291,690
Occupancy floor

Sensitivity live

Price -10% $47 -5% $-42 +0% $-131 +5% $-221 +10% $-310
Rent -10% $-326 -5% $-229 +0% $-131 +5% $-34 +10% $63
Rate -1.0pp $27 -0.5pp $-51 base $-131 +0.5pp $-213 +1.0pp $-296

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$78,725
Closing costs
$9,447
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 37 events

  1. 2026-06-22
    days on market $314,900 Active 29 DOM
  2. 2026-06-21
    days on market $314,900 Active 28 DOM
  3. 2026-06-19
    days on market $314,900 Active 26 DOM
  4. 2026-06-18
    days on market $314,900 Active 25 DOM
  5. 2026-06-17
    days on market $314,900 Active 24 DOM
  6. 2026-06-16
    days on market $314,900 Active 23 DOM
  7. 2026-06-15
    days on market $314,900 Active 22 DOM
  8. 2026-06-14
    days on market $314,900 Active 20 DOM
  9. 2026-06-12
    days on market $314,900 Active 19 DOM
  10. 2026-06-09
    days on market $314,900 Active 16 DOM
  11. 2026-06-08
    days on market $314,900 Active 15 DOM
  12. 2026-06-07
    days on market $314,900 Active 14 DOM
  13. 2026-06-05
    days on market $314,900 Active 11 DOM
  14. 2026-06-02
    days on market $314,900 Active 9 DOM
  15. 2026-06-01
    days on market $314,900 Active 8 DOM
  16. 2026-05-31
    days on market $314,900 Active 7 DOM
  17. 2026-05-30
    days on market $314,900 Active 6 DOM
  18. 2026-04-15
    price $314,900 1183-char remark
  19. 2026-04-07
    listed $3,200
  20. 2026-03-25
    price $319,900 1183-char remark
  21. 2026-03-25
    price $319,000 1183-char remark
  22. 2026-03-24
    status Active 1183-char remark
  23. 2026-03-24
    historical $3,200
  24. 2026-03-11
    listed $3,200
  25. 2026-01-16
    historical 1183-char remark
  26. 2025-12-11
    status Pending 1183-char remark
  27. 2025-12-05
    listed $309,000 Active 1183-char remark
  28. 2019-11-06
    soldstatus $100,000 Closed 413-char remark
    Show marketing remark (413 chars)

    This affordable 3 bedroom home is sitting on 2 country acres. A few features include some tongue and groove pine walls, open living area with a newer wood stove, master bedroom with a walk in closet, spacious entry room and more. The floors could use a face lift and possibly new interior paint. At this price the new buyer can give it their touches. Enjoy the enclosed porch too. Located on a paved country road.

  29. 2019-09-25
    historical Active with Contract 413-char remark
    Show marketing remark (413 chars)

    This affordable 3 bedroom home is sitting on 2 country acres. A few features include some tongue and groove pine walls, open living area with a newer wood stove, master bedroom with a walk in closet, spacious entry room and more. The floors could use a face lift and possibly new interior paint. At this price the new buyer can give it their touches. Enjoy the enclosed porch too. Located on a paved country road.

  30. 2019-05-22
    listed $110,000 Active 413-char remark
    Show marketing remark (413 chars)

    This affordable 3 bedroom home is sitting on 2 country acres. A few features include some tongue and groove pine walls, open living area with a newer wood stove, master bedroom with a walk in closet, spacious entry room and more. The floors could use a face lift and possibly new interior paint. At this price the new buyer can give it their touches. Enjoy the enclosed porch too. Located on a paved country road.

  31. 2007-08-24
    soldstatus $122,000
  32. 2007-07-18
    historical
  33. 2007-05-01
    listed $129,900
  34. 2004-06-04
    soldstatus $88,000
  35. 2004-06-02
    soldstatus $88,000
  36. 2004-04-09
    historical
  37. 2004-03-03
    listed $89,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NH · Partial reset (capped growth)

Current annual tax
$3,543 · $295/mo
Projected year-2 tax
$5,204 · $434/mo
Expected delta
+$1,661/yr (+$138/mo · 46.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 4% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,566
− Mortgage interest
−$17,639
− Property taxes
−$3,543
− Insurance
−$1,574
− Repairs & maintenance
−$2,365
− Management
−$2,365
− Depreciation
−$9,161
Taxable loss
−$7,082
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,700
After-tax cash flow
$123/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mascoma Valley Reg School District
NCES district ID
3304680
Math proficiency
36% ▼ -5.00%
Reading proficiency
50% ▬ 0.00%
Median HH income
$63,357
Composite
38.2/100
National rank
#4256
State rank
#56 of 98 in NH

Livability — Canaan

Score
48/100
State rank
#95
US rank
#26162

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment F Housing F Health & safety D User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,102

Population outlook (Grafton County) Hauer SSP2

Today (2025)
88,798 people
By 2030
87,131 · -1.9%
By 2040
82,000 · -7.7%
By 2050
77,064 · -13.2%
By 2075
68,769 · -22.6%
By 2100
61,631 · -30.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Black 3% Asian 2%
Common ancestry
Lithuanian 11% Slovak 5% Subsaharan African 3%
Foreign-born
2% · China
Languages at home
96% English-only · French/Haitian/Cajun 1% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Grafton

2024 margin
D (+19.9) · D 59.4% · R 39.4% · Other 1.2%
2008→2024 swing
-7.8pp toward R · 2008: 27.7pp · 2024: 19.9pp
All cycles
2024: D+19.9 2020: D+24.6 2016: D+19.0 2012: D+23.8 2008: D+27.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 54.12%
Current HPI
362.6755
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+250.3% since first listed
17 events — show timeline
  • 2026-05-23 Listed $314,900 PrimeMLS
  • 2026-04-15 Price Changed $314,900 PrimeMLS
  • 2026-04-07 Listed for Rent $3,200 REDFIN
  • 2026-03-25 Price Changed $319,900 PrimeMLS
  • 2026-03-25 Price Changed $319,000 PrimeMLS
  • 2026-03-24 Rental Removed $3,200 REDFIN
  • 2026-03-11 Listed for Rent $3,200 REDFIN
  • 2019-11-06 Sold (MLS) $100,000 PrimeMLS
  • 2019-09-25 Contingent PrimeMLS
  • 2019-05-22 Listed $110,000 PrimeMLS
  • 2007-08-24 Sold (MLS) $122,000 PrimeMLS
  • 2007-07-18 Delisted PrimeMLS
  • 2007-05-01 Listed $129,900 PrimeMLS
  • 2004-06-04 Sold (Public Records) $88,000 Public Records
  • 2004-06-02 Sold (MLS) $88,000 PrimeMLS
  • 2004-04-09 Delisted PrimeMLS
  • 2004-03-03 Listed $89,900 PrimeMLS

Property tax history

+4.1%/yr

Latest (2025): $3,543 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…