105 Parsons RoadRyeNH03870
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.02% gross rental yield, 105 Parsons Road, Rye, NH, 03870 in Rye is priced for capital growth, not immediate cash flow. The $1,595,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $440,669 by year five, with $14,690/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.74) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $264,028.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4% | 6.2% |
| Monthly Cash Flow | $(5,351) | $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 | $5,340 |
| Total Monthly Debt Service | $10,056 |
| DSCR Ratio | 0.53x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2007
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03870, Rye, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,881 (100%) |
| Owner Occupied HU | 1,946 (67.5%) |
| Renter Occupied HU | 412 (14.3%) |
| Vacant Housing Units | 523 (18.2%) |
| Median Home Value | $986,577 |
| Average Home Value | $1,155,040 |
Housing Distribution
Address Breakdown
Residential
2,275
Single Family
2,275
Multi-Family
0
Businesses
173
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 2007
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03870, Rye, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,881 (100%) |
| Owner Occupied HU | 1,946 (67.5%) |
| Renter Occupied HU | 412 (14.3%) |
| Vacant Housing Units | 523 (18.2%) |
| Median Home Value | $986,577 |
| Average Home Value | $1,155,040 |
Housing Distribution
Address Breakdown
Residential
2,275
Single Family
2,275
Multi-Family
0
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brett Berger • Gray Property Group, LLC
Mls Name: PrimeMLS
Mls ID: #5070175