102 Woodland AvenueGilfordNH03249
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 102 Woodland Avenue, Gilford, NH, 03249 in Gilford. Priced at $464,900, it generates $3,923/mo in gross rent and $807/mo in net monthly cash flow, a 10.13% yield that comfortably supports the 1.88 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,680. Five-year appreciation: $128,443. Equity from principal paydown: $4,282/yr. Total projected cumulative return: $229,305.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $807 | $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 | $3,923 |
| Total Monthly Debt Service | $2,931 |
| DSCR Ratio | 1.34x |
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.
Single Family
Built in 1897
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03249, Gilford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,332 (100%) |
| Owner Occupied HU | 2,986 (56.0%) |
| Renter Occupied HU | 481 ( 9.0%) |
| Vacant Housing Units | 1,865 (35.0%) |
| Median Home Value | $503,493 |
| Average Home Value | $620,114 |
Housing Distribution
Address Breakdown
Residential
4,386
Single Family
4,104
Multi-Family
282
Businesses
284
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
Single Family
Built in 1897
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03249, Gilford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,332 (100%) |
| Owner Occupied HU | 2,986 (56.0%) |
| Renter Occupied HU | 481 ( 9.0%) |
| Vacant Housing Units | 1,865 (35.0%) |
| Median Home Value | $503,493 |
| Average Home Value | $620,114 |
Housing Distribution
Address Breakdown
Residential
4,386
Single Family
4,104
Multi-Family
282
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jim Cilley • EXP Realty
Mls Name: PrimeMLS
Mls ID: #5068774