20-22 Green RoadNorth WalpoleNH03609
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow20-22 Green Road, North Walpole, NH, 03609 in North Walpole earns its strong cash-flow label: 11.94% yield, $1,890/mo rent, $617/mo net income, DSCR 2.21. The $189,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $52,466 by year five. Combined with $1,749/yr in principal paydown, total projected return reaches $112,158.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.2% |
| Monthly Cash Flow | $617 | $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 | $1,890 |
| Total Monthly Debt Service | $1,197 |
| DSCR Ratio | 1.58x |
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.
Multi Family
Built in 1930
1.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03609, North Walpole, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 402 (100%) |
| Owner Occupied HU | 215 (53.5%) |
| Renter Occupied HU | 163 (40.5%) |
| Vacant Housing Units | 24 ( 6.0%) |
| Median Home Value | $341,549 |
| Average Home Value | $354,872 |
Housing Distribution
Address Breakdown
Residential
369
Single Family
362
Multi-Family
7
Businesses
25
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
Multi Family
Built in 1930
1.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03609, North Walpole, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 402 (100%) |
| Owner Occupied HU | 215 (53.5%) |
| Renter Occupied HU | 163 (40.5%) |
| Vacant Housing Units | 24 ( 6.0%) |
| Median Home Value | $341,549 |
| Average Home Value | $354,872 |
Housing Distribution
Address Breakdown
Residential
369
Single Family
362
Multi-Family
7
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Emerson • EXP Realty
Mls Name: PrimeMLS
Mls ID: #5061001