Two-Family Residential Income
For Sale
$429,000
125 Blackwater Rd, Rochester, NH 03867
A well-maintained two-unit home with one occupied 1-bedroom unit and one move-in-ready 2-bedroom unit.
Property Size1,504 SF
Price / SF$285.24
Days on Market146
Property Features for 125 Blackwater Rd
General Information
Standard status
Active
Size
1,504 SF
Property subtype
Multi-Family
Additional Details
Multifamily Units
2
Building Details
Year Built
1965
Tenancy
Multi
Listing Agency:
RE/MAX Synergy
Listed By:
Richard Valentin Gutierrez · License #75620
(603) 854-1768
Source:
Lyvrealty
Added: Jun 1
Changed: Oct 14
Last Checked: Oct 7 at 5:06PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX Synergy
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This well-maintained two-family property offers two separate residential units in a clean, well-kept setup. One unit is currently occupied as a 1-bedroom. The other unit is vacant and described as recently upgraded and move-in ready, with a 2-bedroom layout designed for immediate occupancy.
The home is located at 125 Blackwater Road in Rochester, New Hampshire, and is described as car-dependent based on local walkability information. The property includes an in-ground pool, providing an outdoor amenity for relaxation and entertaining.
For buyers seeking residential income or flexible living arrangements, the configuration provides immediate options: an owner-occupant can occupy one unit while renting the other, and the vacant 2-bedroom unit supports quickly securing a new tenant. The property’s stated condition and the availability of a ready-to-occupy unit can help streamline transition between tenants or support a multigenerational living plan.
The home is located at 125 Blackwater Road in Rochester, New Hampshire, and is described as car-dependent based on local walkability information. The property includes an in-ground pool, providing an outdoor amenity for relaxation and entertaining.
For buyers seeking residential income or flexible living arrangements, the configuration provides immediate options: an owner-occupant can occupy one unit while renting the other, and the vacant 2-bedroom unit supports quickly securing a new tenant. The property’s stated condition and the availability of a ready-to-occupy unit can help streamline transition between tenants or support a multigenerational living plan.
Key Highlights
- 1965‑built 2‑family property in Rochester, NH with one occupied 1‑bedroom unit and one vacant 2‑bedroom unit
- Vacant 2‑bedroom unit is move‑in ready for an owner‑occupant or for securing a new tenant right away
- In‑ground pool on the property for outdoor recreation and entertaining
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$15,268
Cap Rate
3.56%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$305,360
$305.4K
Cap Rate 7%
$218,114
$218.1K
Cap Rate 9%
$169,644
$169.6K
Market Conditions
NOI Build-Up for 1,504 SF
Gross rent
$22.6K $15.00/SF
− Vacancy
−$749 −$0.50/SF
EGI
$21.8K $14.50/SF
− OpEx
−$6.5K −$4.35/SF
NOI
$15.3K $10.15/SF
Area
Strafford County, NH
Vacancy
3.32%
Lease Rate
$15.00 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$305,360
Cap Rate 7%
$218,114
Cap Rate 9%
$169,644
Alternative Uses
Best Use
Multifamily LT 5
$218.1K
$190.9K – $254.5K
NOI $15,268 @ 7.0% cap · market cap 3.56%
Second Best
Apartment 5plus
$201.2K
$176.0K – $234.7K
NOI $14,081 @ 7.0% cap · market cap 3.28%
Theoretical Best
Office A
$402.4K
$352.1K – $469.4K
NOI $28,166 @ 7.0% cap · market cap 6.57%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
16
Businesses Nearby
Explore this area
Business Placement
Demographics for 03867, NH
22,369
Population
10,458
Households
2.1
Avg Household Size
44
Median Age
25%
College-Educated
93%
High-School Grad
28.4 sq mi
ZIP Area
788
Density / Sq Mi
$74,397
Median Household Income
$42,613
Median Earnings
$1,217
Median Rent
$259,200
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in Northeast region
Frequently Asked Questions
What type of property is this?
Duplex - A well-maintained two-unit home with one occupied 1-bedroom unit and one move-in-ready 2-bedroom unit.
Where is this duplex located?
The property is located at 125 Blackwater Rd Rochester, NH.
What is the asking price?
The asking price for this property is $429,000.
What are key features of this property?
This property features: 1965‑built 2‑family property in Rochester, NH with one occupied 1‑bedroom unit and one vacant 2‑bedroom unit; Vacant 2‑bedroom unit is move‑in ready for an owner‑occupant or for securing a new tenant right away; In‑ground pool on the property for outdoor recreation and entertaining
