CashFlowRE
Sign in Sign up
317 Potato Rd
C- Composite 50.91
Why this score? — see what drove the C- 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 +13.9/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • 1% rule +4.1/10.0
  • Schools +3.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0

$325,000

317 Potato Rd · Canaan, NH 03748
3 bd · 1.5 ba · 1,228 sqft · SingleFamily public records · 5 Days on market
Built 2002 10 ac lot

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

Listing remarks

Set on 10 private acres in a peaceful country setting, this 2002 raised ranch offers space, functionality, and opportunity. The property features a large, detached garage with a high-clearance overhead bay and automotive lift — ideal for car enthusiasts, hobbyists, or workshop use. Inside, the home includes 3 bedrooms, 1.5 baths, and a spacious lower-level family room with flexible living space. A side deck opens to the expansive backyard, perfect for entertaining, gardening, or enjoying the outdoors.

Key facts

  • Private acres
  • Side deck
  • Automotive lift

Tags

PRIVATE ACRESDETACHED GARAGEHIGH-CLEARANCE OVERHEAD BAYAUTOMOTIVE LIFTEXPANSIVE BACKYARDSIDE DECK

Property features AI

Exterior

  • Parking: Detached 2-car garage; Gravel driveway
  • Utilities: Drilled well water; Private sewer; Circuit breaker electric service; High-speed internet available; Cable available
  • Home design: Raised ranch; Modular structure; Existing construction; Shingle (asphalt) roof; Built in 2002
  • Construction: Vinyl siding
  • Exterior features: Country setting with wooded areas; Abuts conservation land; Surveyed property

Interior

  • Kitchen: Kitchen/dining area (approx. 14'7" x 12'2"); Gas range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Three first-floor bedrooms (approx. 12'2" x 12'3"; 12'2" x 8'8"; 12'2" x 11'10")
  • Flooring: Laminate; Tile; Vinyl; Wood
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Propane hot water heating
  • Interior features: Six total rooms; Family room in the basement; Concrete/crawl space/partial basement; partially finished and unfinished areas
  • 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 3-bed/1.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $33 ($398/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $297k (8.6% below list).
  • Recommended offer: $297k (8.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: Enfield Village School (math 74% / reading 74%, grade A, #13 of 263 statewide, top 6%, 214 students, 22% 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: 28 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 $35k of equity ($2k loan paydown + $32k 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.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $91k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $297,081 (8.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
0.91%
Cap rate
6.42%
Cash-on-cash
0.44%
DSCR
1.02
GRM
9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
24.6%
Equity multiple
2.97×
Total profit
$179,204
Equity at exit
$292,786
10-year hold
IRR
21.8%
Equity multiple
6.78×
Total profit
$526,235
Equity at exit
$631,404

Cash invested: $91,000 (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 03748

Home prices YoY
15.4%
Active inventory
28
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,971 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$474 /mo · $5,688/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$624
Net cashflow
$33

Break-even live

Break-even rent $2,929
Max offer price $325,000
Occupancy floor 94%

Sensitivity live

Price -10% $217 -5% $125 +0% $33 +5% $-59 +10% $-151
Rent -10% $-202 -5% $-84 +0% $33 +5% $151 +10% $268
Rate -1.0pp $197 -0.5pp $116 base $33 +0.5pp $-51 +1.0pp $-137

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
$81,250
Closing costs
$9,750
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 1 events

  1. 2026-05-19
    listed $325,000 Active

ⓘ 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
$5,688 · $474/mo
Projected year-2 tax
$6,386 · $532/mo
Expected delta
+$698/yr (+$58/mo · 12.3%)

ⓘ 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 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥89°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
$35,650
− Mortgage interest
−$18,205
− Property taxes
−$5,688
− Insurance
−$1,625
− Repairs & maintenance
−$2,852
− Management
−$2,852
− Depreciation
−$9,455
Taxable loss
−$5,027
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,206
After-tax cash flow
$1,605/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)
4,568

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 (96%)
Race & ethnicity
White 96% Two or more races 2% Black 1%
Common ancestry
Lithuanian 18% Slovak 8% Serbian 3%
Foreign-born
3%
Languages at home
97% English-only · Russian/Polish/Slavic 2% Other Indo-European 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
▲ 56.61%
Current HPI
424.8365
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-19 Listed $325,000 PrimeMLS

Property tax history

+1.9%/yr

Latest (2025): $5,688 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…