17-4-27 Boiling Kettle WayBedfordNH03110
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.24% gross rental yield, 17-4-27 Boiling Kettle Way, Bedford, NH, 03110 in Bedford is priced for capital growth, not immediate cash flow. The $1,699,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $469,402 by year five, with $14,243/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.75) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $269,738.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.2% | 4.2% |
| Monthly Cash Flow | $(5,382) | $1,850 |
City averages based on Bedford market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $6,006 |
| Total Monthly Debt Service | $11,126 |
| DSCR Ratio | 0.54x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
1.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5109079
