14 Pine Cliff RoadNewburyNH03255
INVESTMENT ANALYSIS
Investment Verdict
Solid Income14 Pine Cliff Road, Newbury, NH, 03255 in Newbury earns a respectable 8.32% gross yield at $649,000, but after the $2,918/mo mortgage the net cash flow is $150/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.54) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $179,307 over five years, making equity the dominant return driver. Total projected return: $257,239.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $150 | $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 | $4,500 |
| Total Monthly Debt Service | $4,092 |
| DSCR Ratio | 1.10x |
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 1970
1.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03255, Newbury, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,575 (100%) |
| Owner Occupied HU | 827 (52.5%) |
| Renter Occupied HU | 131 ( 8.3%) |
| Vacant Housing Units | 617 (39.2%) |
| Median Home Value | $481,250 |
| Average Home Value | $575,973 |
Housing Distribution
Address Breakdown
Residential
775
Single Family
740
Multi-Family
35
Businesses
63
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 1970
1.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03255, Newbury, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,575 (100%) |
| Owner Occupied HU | 827 (52.5%) |
| Renter Occupied HU | 131 ( 8.3%) |
| Vacant Housing Units | 617 (39.2%) |
| Median Home Value | $481,250 |
| Average Home Value | $575,973 |
Housing Distribution
Address Breakdown
Residential
775
Single Family
740
Multi-Family
35
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica & Anthony Dolan • Dolan Real Estate
Mls Name: PrimeMLS
Mls ID: #5061759