CashFlowRE
Sign in Sign up
69 Pleasant St
D Composite 42.17
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).

  • ARV discount +11.5/15.0
  • Appreciation +10.0/10.0
  • Cash flow +6.5/30.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.8/10.0

$259,000

69 Pleasant St · Colebrook, NH 03576
6 bd · 4.0 ba · 4,258 sqft · Other public records · 158 Days on market
Built 1870 1.53 ac lot $61/sqft · 12% below area Est $284k · 9% under

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

Listing remarks MLS

Here's a wonderful opportunity to own a well-maintained multi-unit property in a prime location. Positioned right beside the Colebrook Country Club, 69 Pleasant Street offers convenience, rental appeal, and solid income potential. This 4-unit building includes two furnished apartments, ideal for traveling professionals or short-term rentals. The remaining two units highlight charming wood floors along with original built-ins and features. Key updates include newer windows, proper egress, and a newer heating system in Unit 4. The front exterior was freshly painted in 2025, and the remainder of the building is already scheduled with a painter for the 2026 season. An attached barn provides valuable storage space with additional possibilities. Each unit enjoys a covered carport, and the residents share a spacious yard. The circular driveway provides easy access, and the property's proximity to Dixville Notch and outdoor recreation makes this listing one you won't want to miss! Another major bonus - the snowmobile trail crosses a portion of the property, delivering direct Snowmobile and ATV access right from here.

Key facts

  • Charming wood floors
  • Original built-ins
  • Furnished apartments

Tags

MULTI-UNIT PROPERTYPRIME LOCATIONFURNISHED APARTMENTSCHARMING WOOD FLOORSORIGINAL BUILT-INSNEWER WINDOWS

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 6-bed/4.0-bath other listed at $259k.

Deal economics

  • At list price, monthly cash flow is $-435 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $182k (29.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (36.1% below list).
  • Recommended offer: $165k (36.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#43 in NH) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: schools D+, employment D+, amenities F.
  • Colebrook School District (rural): math 30% / reading 45% proficiency, ranked #144 of 171 in NH (top 84%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 81 active listings in the ZIP; 95 units permitted in Coos County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $28k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Coos County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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 $193k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $165,461 (36.1% 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. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.64%
Cap rate
4.28%
Cash-on-cash
-7.20%
DSCR
0.68
GRM
13.0

CMA / ARV

ARV (median comp)
$284,399
List price
$259,000
Delta
-8.93%
Verdict
FAIR
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
19.2%
Equity multiple
2.56×
Total profit
$113,322
Equity at exit
$233,328
10-year hold
IRR
17.7%
Equity multiple
5.90×
Total profit
$355,515
Equity at exit
$503,180

Cash invested: $72,520 (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 03576

Home prices YoY
25.2%
Active inventory
81
Price-to-rent
13.0×

Monthly cashflow live

Estimated rent
$1,655 medium interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$276 /mo · $3,317/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$-435

Break-even live

Break-even rent $2,206
Max offer price $182,082
Occupancy floor

Sensitivity live

Price -10% $-289 -5% $-362 +0% $-435 +5% $-509 +10% $-582
Rent -10% $-566 -5% $-501 +0% $-435 +5% $-370 +10% $-305
Rate -1.0pp $-305 -0.5pp $-370 base $-435 +0.5pp $-503 +1.0pp $-571

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
$64,750
Closing costs
$7,770
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 30 events

  1. 2026-06-21
    days on market $259,000 Active 158 DOM
  2. 2026-06-18
    days on market $259,000 Active 156 DOM
  3. 2026-06-17
    days on market $259,000 Active 155 DOM
  4. 2026-06-16
    days on market $259,000 Active 154 DOM
  5. 2026-06-15
    days on market $259,000 Active 153 DOM
  6. 2026-06-13
    days on market $259,000 Active 151 DOM
  7. 2026-06-12
    days on market $259,000 Active 150 DOM
  8. 2026-06-09
    days on market $259,000 Active 147 DOM
  9. 2026-06-08
    days on market $259,000 Active 146 DOM
  10. 2026-06-07
    days on market $259,000 Active 145 DOM
  11. 2026-06-07
    days on market $259,000 Active 144 DOM
  12. 2026-06-04
    days on market $259,000 Active 141 DOM
  13. 2026-06-02
    days on market $259,000 Active 140 DOM
  14. 2026-06-01
    days on market $259,000 Active 139 DOM
  15. 2026-05-31
    days on market $259,000 Active 138 DOM
  16. 2026-03-27
    status Active 1128-char remark
    Show marketing remark (1128 chars)

    Here's a wonderful opportunity to own a well-maintained multi-unit property in a prime location. Positioned right beside the Colebrook Country Club, 69 Pleasant Street offers convenience, rental appeal, and solid income potential. This 4-unit building includes two furnished apartments, ideal for traveling professionals or short-term rentals. The remaining two units highlight charming wood floors along with original built-ins and features. Key updates include newer windows, proper egress, and a newer heating system in Unit 4. The front exterior was freshly painted in 2025, and the remainder of the building is already scheduled with a painter for the 2026 season. An attached barn provides valuable storage space with additional possibilities. Each unit enjoys a covered carport, and the residents share a spacious yard. The circular driveway provides easy access, and the property's proximity to Dixville Notch and outdoor recreation makes this listing one you won't want to miss! Another major bonus - the snowmobile trail crosses a portion of the property, delivering direct Snowmobile and ATV access right from here.

  17. 2026-03-06
    historical Active with Contract 1128-char remark
    Show marketing remark (1128 chars)

    Here's a wonderful opportunity to own a well-maintained multi-unit property in a prime location. Positioned right beside the Colebrook Country Club, 69 Pleasant Street offers convenience, rental appeal, and solid income potential. This 4-unit building includes two furnished apartments, ideal for traveling professionals or short-term rentals. The remaining two units highlight charming wood floors along with original built-ins and features. Key updates include newer windows, proper egress, and a newer heating system in Unit 4. The front exterior was freshly painted in 2025, and the remainder of the building is already scheduled with a painter for the 2026 season. An attached barn provides valuable storage space with additional possibilities. Each unit enjoys a covered carport, and the residents share a spacious yard. The circular driveway provides easy access, and the property's proximity to Dixville Notch and outdoor recreation makes this listing one you won't want to miss! Another major bonus - the snowmobile trail crosses a portion of the property, delivering direct Snowmobile and ATV access right from here.

  18. 2026-01-13
    listed $259,000 Active 1128-char remark
    Show marketing remark (1128 chars)

    Here's a wonderful opportunity to own a well-maintained multi-unit property in a prime location. Positioned right beside the Colebrook Country Club, 69 Pleasant Street offers convenience, rental appeal, and solid income potential. This 4-unit building includes two furnished apartments, ideal for traveling professionals or short-term rentals. The remaining two units highlight charming wood floors along with original built-ins and features. Key updates include newer windows, proper egress, and a newer heating system in Unit 4. The front exterior was freshly painted in 2025, and the remainder of the building is already scheduled with a painter for the 2026 season. An attached barn provides valuable storage space with additional possibilities. Each unit enjoys a covered carport, and the residents share a spacious yard. The circular driveway provides easy access, and the property's proximity to Dixville Notch and outdoor recreation makes this listing one you won't want to miss! Another major bonus - the snowmobile trail crosses a portion of the property, delivering direct Snowmobile and ATV access right from here.

  19. 2023-08-15
    soldstatus $193,000 Closed 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  20. 2023-08-14
    status Pending 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  21. 2023-06-21
    historical Active with Contract 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  22. 2023-05-25
    status Active 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  23. 2022-11-23
    historical 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  24. 2022-11-23
    status Active 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  25. 2022-09-20
    historical Active with Contract 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  26. 2022-08-02
    listed $195,000 Active 864-char remark
    Show marketing remark (864 chars)

    Direct Trail access! Here's a great opportunity to own a well-maintained Multi Unit. Location is everything when it comes to an income producing property. 69 Pleasant Street abuts the Colebrook Country club! This 4-unit building has a lot of potential. The 3rd floor unit is a furnished 2BR that works great for traveling professionals. The other three units boast wood floors and some original built ins and features. There is currently 1 vacant unit ready for you to unpack your bags! Apartments have good egress, updated windows, and unit 4 also has a newer heating system. Open barn space offers tons of room for expansion or additional living space. All these units have a covered carport for parking and a large yard to share and enjoy. Circular driveway and close proximity to Dixville Notch and beyond are another reason to put this on the list to view!

  27. 2021-02-12
    price $195,000
  28. 2021-02-12
    price $193,500
  29. 2020-12-02
    price $195,000
  30. 2019-07-17
    price $193,500

ⓘ 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
$3,317 · $276/mo
Projected year-2 tax
$4,482 · $373/mo
Expected delta
+$1,165/yr (+$97/mo · 35.1%)

ⓘ 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 8 d/yr ≥86°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 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
$19,855
− Mortgage interest
−$14,508
− Property taxes
−$3,317
− Insurance
−$1,295
− Repairs & maintenance
−$1,588
− Management
−$1,588
− Depreciation
−$7,535
Taxable loss
−$9,976
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,394
After-tax cash flow
$-2,831/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
Colebrook School District
NCES district ID
3302400
Math proficiency
30% ▲ 5.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$40,800
Composite
34.04/100
National rank
#10302
State rank
#144 of 171 in NH

Livability — Colebrook

Score
71/100
State rank
#43
US rank
#6943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Colebrook, NH
Population (ZIP)
2,740

Population outlook (Coos County) Hauer SSP2

Today (2025)
30,912 people
By 2030
29,872 · -3.4%
By 2040
27,449 · -11.2%
By 2050
25,049 · -19.0%
By 2075
19,584 · -36.6%
By 2100
13,818 · -55.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 11% Slovak 4% Scotch-Irish 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · French/Haitian/Cajun 4% Spanish 1%

Political lean MEDSL · Coos

2024 margin
R (+13.8) · D 42.7% · R 56.5%
2008→2024 swing
-32.1pp toward R · 2008: 18.3pp · 2024: -13.8pp
All cycles
2024: R+13.8 2020: R+5.9 2016: R+9.1 2012: D+17.6 2008: D+18.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 62.27%
Current HPI
309.5893
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+33.9% since first listed
15 events — show timeline
  • 2026-03-27 Relisted PrimeMLS
  • 2026-03-06 Contingent PrimeMLS
  • 2026-01-13 Listed $259,000 PrimeMLS
  • 2023-08-15 Sold (MLS) $193,000 PrimeMLS
  • 2023-08-14 Pending PrimeMLS
  • 2023-06-21 Contingent PrimeMLS
  • 2023-05-25 Relisted PrimeMLS
  • 2022-11-23 Delisted PrimeMLS
  • 2022-11-23 Relisted PrimeMLS
  • 2022-09-20 Contingent PrimeMLS
  • 2022-08-02 Listed $195,000 PrimeMLS
  • 2021-02-12 Price Changed $195,000 PrimeMLS
  • 2021-02-12 Price Changed $193,500 PrimeMLS
  • 2020-12-02 Price Changed $195,000 PrimeMLS
  • 2019-07-17 Price Changed $193,500 PrimeMLS

Property tax history

-1.3%/yr

Latest (2025): $3,317 · -27.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…