11 Beaver LaneBedfordNH03110
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 11 Beaver Lane, Bedford, NH, 03110 in Bedford earns a 9.02% gross yield at $625,000. Rent of $4,698/mo nets $509/mo after the $2,810/mo mortgage. The 1.67 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $172,676 and $5,756/yr in equity accumulation project a total cumulative return of $271,150.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 4.2% |
| Monthly Cash Flow | $509 | $1,850 |
City averages based on Bedford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,698 |
| Total Monthly Debt Service | $3,941 |
| DSCR Ratio | 1.19x |
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 1979
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
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 1979
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haynes Realty Group • Keller Williams Gateway Realty
Mls Name: PrimeMLS
Mls ID: #5061791