126 N Shore DriveCenter BarnsteadNH03225
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 126 N Shore Drive, Center Barnstead, NH, 03225 in Center Barnstead hard to pass up. The 10.01% gross yield on a $449,900 purchase results in $3,754/mo in rent and $738/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.86). Annual cash flow of $8,856, five-year appreciation of $124,299, and $4,144/yr in equity build-up combine for a projected total cumulative return of $219,135.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $738 | $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 | $3,754 |
| Total Monthly Debt Service | $2,837 |
| DSCR Ratio | 1.32x |
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 2004
0.89 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03225, Center Barnstead, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,030 (100%) |
| Owner Occupied HU | 1,441 (71.0%) |
| Renter Occupied HU | 138 ( 6.8%) |
| Vacant Housing Units | 451 (22.2%) |
| Median Home Value | $386,887 |
| Average Home Value | $434,320 |
Housing Distribution
Address Breakdown
Residential
1,692
Single Family
1,692
Multi-Family
0
Businesses
68
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 2004
0.89 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03225, Center Barnstead, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,030 (100%) |
| Owner Occupied HU | 1,441 (71.0%) |
| Renter Occupied HU | 138 ( 6.8%) |
| Vacant Housing Units | 451 (22.2%) |
| Median Home Value | $386,887 |
| Average Home Value | $434,320 |
Housing Distribution
Address Breakdown
Residential
1,692
Single Family
1,692
Multi-Family
0
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lucie Labrie • KW Coastal and Lakes & Mountains Realty/Wolfeboro
Mls Name: PrimeMLS
Mls ID: #5053259