3 Fairfax Ave, Derry, NH 03038

2 bd · 1 ba · 986 sqft · built 1986 · Derry · CONDOS·source listing ↗

$260,000

$319,000 first listed

seller intel

Price cut

−18.5%

from $319,000

Motivation score

55/100

OnePercent model (vv1)$2,362/mo

p10–p90 confidence band

HUD Fair Market Rent · 03038 · 2BR$2,030/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Rockingham

Flood risk indexRelatively Moderate FEMA NRI

Median household income$108,322

Median area rent$1,547/mo

Median home value$430,500

the verdict

0.91%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$260,000

0.91% · rent $2,362

Intrinsic value · income approach

$442,370

41% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.