10 Lakeside West Dr #53North WoodstockNH03262
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe headline number at 10 Lakeside West Dr #53, North Woodstock, NH, 03262 in North Woodstock is the 2.02 coverage ratio: rent of $2,084/mo versus a $1,034/mo debt payment on a $229,900 property. Rental yield 10.88%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $63,517 by year five, with $2,117/yr in equity from paydown. Total projected cumulative return: $122,653.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $(268) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,084 |
| Total Monthly Debt Service | $1,450 |
| DSCR Ratio | 1.44x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03262, North Woodstock, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,286 (100%) |
| Owner Occupied HU | 467 (36.3%) |
| Renter Occupied HU | 168 (13.1%) |
| Vacant Housing Units | 651 (50.6%) |
| Median Home Value | $402,465 |
| Average Home Value | $492,425 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
260
Multi-Family
16
Businesses
61
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
Condo
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03262, North Woodstock, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,286 (100%) |
| Owner Occupied HU | 467 (36.3%) |
| Renter Occupied HU | 168 (13.1%) |
| Vacant Housing Units | 651 (50.6%) |
| Median Home Value | $402,465 |
| Average Home Value | $492,425 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
260
Multi-Family
16
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73492673