12 S Mast StreetGoffstownNH03045
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 12 S Mast Street, Goffstown, NH, 03045 in Goffstown speaks for itself: 15.35% gross on a $250,000 price, generating $3,197/mo in rent and $1,521/mo in net income after the $1,124/mo debt service. DSCR 2.84, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,255 stacks alongside $69,070 in projected five-year appreciation and $2,303/yr in principal reduction. Projected total cumulative return: $193,273.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.4% | 5.8% |
| Monthly Cash Flow | $1,521 | $420 |
City averages based on Goffstown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,197 |
| Total Monthly Debt Service | $1,576 |
| DSCR Ratio | 2.03x |
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 1872
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
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 1872
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joseph Beauchemin • RE/MAX Synergy
Mls Name: PrimeMLS
Mls ID: #5072125