15A David DriveHudsonNH03051
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 15A David Drive, Hudson, NH, 03051 in Hudson at $389,900 earns $2,746/mo in rent and nets $132/mo after the $1,753/mo payment, a 8.45% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $107,722 over five years. Ziffy Mortgage underwrites this on a 1.57 DSCR without U.S. credit history. With $3,591/yr in principal paydown, total projected return reaches $157,265.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.2% |
| Monthly Cash Flow | $132 | $1,850 |
City averages based on Hudson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,746 |
| Total Monthly Debt Service | $2,458 |
| DSCR Ratio | 1.12x |
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.
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 8,017 (79.1%) |
| Renter Occupied HU | 1,972 (19.5%) |
| Vacant Housing Units | 143 ( 1.4%) |
| Median Home Value | $469,545 |
| Average Home Value | $505,140 |
Housing Distribution
Address Breakdown
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
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
Condo
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 8,017 (79.1%) |
| Renter Occupied HU | 1,972 (19.5%) |
| Vacant Housing Units | 143 ( 1.4%) |
| Median Home Value | $469,545 |
| Average Home Value | $505,140 |
Housing Distribution
Address Breakdown
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Brownrigg • Lamacchia Realty, Inc.
Mls Name: PrimeMLS
Mls ID: #5074126