2 Midtrail Crossing LaneWindhamNH03087
INVESTMENT ANALYSIS
Investment Verdict
Solid Income2 Midtrail Crossing Lane, Windham, NH, 03087 in Windham is a solid income-producing rental, 8.8% gross yield, $7,147/mo rent, $612/mo net cash flow on a $975,000 buy. DSCR 1.63 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $269,375 and $8,980/yr in principal reduction project a total cumulative return of $411,245.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 4.5% |
| Monthly Cash Flow | $612 | $1,850 |
City averages based on Windham market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,147 |
| Total Monthly Debt Service | $6,147 |
| DSCR Ratio | 1.16x |
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03087, Windham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,707 (100%) |
| Owner Occupied HU | 5,119 (89.7%) |
| Renter Occupied HU | 311 ( 5.4%) |
| Vacant Housing Units | 277 ( 4.9%) |
| Median Home Value | $796,997 |
| Average Home Value | $871,116 |
Housing Distribution
Address Breakdown
Residential
5,443
Single Family
4,883
Multi-Family
560
Businesses
548
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03087, Windham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,707 (100%) |
| Owner Occupied HU | 5,119 (89.7%) |
| Renter Occupied HU | 311 ( 5.4%) |
| Vacant Housing Units | 277 ( 4.9%) |
| Median Home Value | $796,997 |
| Average Home Value | $871,116 |
Housing Distribution
Address Breakdown
Residential
5,443
Single Family
4,883
Multi-Family
560
Businesses
548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Letourneau • BHHS Verani Nashua
Mls Name: PrimeMLS
Mls ID: #5059425