Derry CDP
Investment Analysis

Derry CDP, NH
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
57
Investment Score
Hold
Cap Rate (Est.)
3.0%
Gross Yield
5.1%
P/R Ratio
21.1x
YoY Growth
+2.6%
Median Home Price
$356,700
Average Rent (1BR)
$1,506/mo
Median Income
$88,901
Population
21,668

Investment Breakdown

37
Value Score
76
Growth Score
85
Safety Score
38
Afford Score

Derry CDP has a price-to-rent ratio of 21.1x, which indicates renting and buying are roughly equal.

The estimated cap rate of 3.0% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +2.6% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,506
Annual Gross $18,072

Est. Monthly Expenses

Property Tax (~1.5%) -$446
Insurance (~0.5%) -$149
Maintenance (~1%) -$297
Est. Net Cash Flow $614/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Derry CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$482K2027$523Kโ–ฒ 8.6%2028$551Kโ–ฒ 14.4%20232024Now
$579K$395K
Current
$357K
2026
Projected
$523K
โ†‘ 8.6% by 2027
Projected
$551K
โ†‘ 14.4% by 2028
5yr CAGR:+7.5%
Confidence:High
Rยฒ:0.95
โ–ผ

For those evaluating the Derry CDP housing market forecast through 2028, the data suggests a period of consolidation rather than rapid growth. After a powerful five-year run where prices climbed 46.2% (a 7.8% CAGR), the market has hit a pause, with a current median home price of $356,700 and a flat 0.0% year-over-year price change. This plateau is likely a necessary correction following the post-pandemic surge, allowing affordability to stabilize. The current Market Temperature of 50/100 and a Risk Grade of C underscore this balanced state, signaling that the easy gains have been realized and future growth will be more measured.

When asking 'will Derry CDP home prices drop' in the near term, the local fundamentals point to stability rather than a significant downturn. The Days on Market of 35 indicates a healthy, albeit not frenetic, pace of sales. However, affordability is a key headwind; with a Price-to-Rent Ratio of 19.7xโ€”above the national avg of 18xโ€”buying remains stretched relative to renting, which could cap price appreciation. Local economic factors, such as the proximity to the Manchester-Boston Regional Airport and its commuter-friendly location, provide a stable demand base, but rising inventory and high interest rates may suppress aggressive bidding wars. The Buy/Rent Verdict of NEUTRAL reflects this tension.

Looking toward Derry CDP real estate in 2027, the outlook is one of modest, sustainable growth. The 5-Year Price Range of $329,658 to $481,983 provides a technical ceiling and floor that suggests prices will likely trend within these established bands rather than break out significantly. While Derryโ€™s strong community appeal and access to employment centers in southern New Hampshire will prevent a collapse, the era of double-digit annual gains appears over. Expect a gradual appreciation trajectory, perhaps tracking inflation, as the market digests the recent run-up. This makes the Derry CDP market a viable long-term hold rather than a short-term flip opportunity.

Projected Cap Rate (2027)
2.1%
5yr CAGR
+7.5%

Job Market

Unemployment 2.5%
National avg: 3.7%
Job Growth (YoY) +1.0%

Healthcare

84
Score
Excellent

Risk Factors

Low Inventory

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Derry CDP.

Total ROI
-31%
on $71,340 invested
Annual ROI
-7%
compounded
Total Return
-$21,802
appreciation + cashflow
Mo. Cash Flow
-$1,321
year 1 estimate
Equity Growth Over 5 Years
Y184kY296kY3110kY4123kY5138k
Appreciation
$49,439
Cash Flow
-$71,241
Final Equity
$137,502

* Estimates based on 2.6% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Derry CDP

Property

Purchase Price$356,700
Monthly Rent$1,506
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,152
Monthly Cash Flow
-$13,823/ year
-19.4%
Cash-on-Cash
2.2%
Cap Rate

Monthly Breakdown

+ Rental Income$1,506
โˆ’ Mortgage (P&I)$1,804
โˆ’ Property Tax$357
โˆ’ Insurance$125
โˆ’ Maintenance$297
โˆ’ Vacancy Loss$75
= Net Cash Flow-$1,152

Investment Summary

Down Payment
$71,340
Loan Amount
$285,360
Total Monthly Expenses
$2,658
Gross Yield
5.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026