13 Landing Way #16RochesterNH03809
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 13 Landing Way #16, Rochester, NH, 03809 in Rochester is capital appreciation. Rental yield 3.2%. The 3.2% gross yield at $675,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $186,490 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.59) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $82,188.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.2% | 6.2% |
| Monthly Cash Flow | $(2,724) | $450 |
City averages based on Rochester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,800 |
| Total Monthly Debt Service | $4,256 |
| DSCR Ratio | 0.42x |
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 2026
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03809, Alton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,929 (100%) |
| Owner Occupied HU | 1,271 (65.9%) |
| Renter Occupied HU | 200 (10.4%) |
| Vacant Housing Units | 458 (23.7%) |
| Median Home Value | $422,774 |
| Average Home Value | $510,926 |
Housing Distribution
Address Breakdown
Residential
1,327
Single Family
1,301
Multi-Family
26
Businesses
161
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 2026
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03809, Alton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,929 (100%) |
| Owner Occupied HU | 1,271 (65.9%) |
| Renter Occupied HU | 200 (10.4%) |
| Vacant Housing Units | 458 (23.7%) |
| Median Home Value | $422,774 |
| Average Home Value | $510,926 |
Housing Distribution
Address Breakdown
Residential
1,327
Single Family
1,301
Multi-Family
26
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Grant Parham • Green & Company
Mls Name: PrimeMLS
Mls ID: #5075199