18 Eldon Way #AAtkinsonNH03811
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderReliable and efficiently structured, 18 Eldon Way #A, Atkinson, NH, 03811 in Atkinson is a conservative rental investment at $647,000. Rental yield 7.47%. A 1.38 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $178,754; $5,959/yr in principal paydown supplements. Total projected return: $198,598.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $(782) | $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 | $4,027 |
| Total Monthly Debt Service | $4,551 |
| DSCR Ratio | 0.88x |
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.
Townhouse
Built in 2003
N/A lot
$N/A/sqft
$472 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03811, Atkinson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,165 (100%) |
| Owner Occupied HU | 2,704 (85.4%) |
| Renter Occupied HU | 356 (11.2%) |
| Vacant Housing Units | 105 ( 3.3%) |
| Median Home Value | $643,333 |
| Average Home Value | $670,216 |
Housing Distribution
Address Breakdown
Residential
2,857
Single Family
2,831
Multi-Family
26
Businesses
181
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
Townhouse
Built in 2003
N/A lot
$N/A/sqft
$472 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03811, Atkinson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,165 (100%) |
| Owner Occupied HU | 2,704 (85.4%) |
| Renter Occupied HU | 356 (11.2%) |
| Vacant Housing Units | 105 ( 3.3%) |
| Median Home Value | $643,333 |
| Average Home Value | $670,216 |
Housing Distribution
Address Breakdown
Residential
2,857
Single Family
2,831
Multi-Family
26
Businesses
181
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathryn Wilkins • Keller Williams Gateway Realty
Mls Name: MLS PIN
Mls ID: #73414702
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.