1 Woodgate CircleTiltonNH03276
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Tilton at 1 Woodgate Circle, Tilton, NH, 03276 offers $1,351/mo rent that, after a $827/mo payment, leaves $218/mo cash flow. Total monthly income is $1,351/mo, and annual cash flow is $2,621/yr on $56,024 cash. Return on cash invested measures 24.59% in year one, and rental yield stands at 9.59% at a $169,000 entry. Equity gained on principal adds $1,091/yr while 5% annual appreciation compounds into $46,692 by year five. Five-year ROI records 128.64% and total cumulative return in cash reaches $72,067. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,351/mo property income versus a $827/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03276, Tilton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 2,525 (63.8%) |
| Renter Occupied HU | 1,142 (28.9%) |
| Vacant Housing Units | 288 ( 7.3%) |
| Median Home Value | $347,433 |
| Average Home Value | $357,091 |
Housing Distribution
Address Breakdown
Residential
3,632
Single Family
3,390
Multi-Family
242
Businesses
411
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Donald Goudreau • EXP Realty
Mls Name: PrimeMLS
Mls ID: #5051307