20 Gates Road #15MarlboroughNH03455
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 20 Gates Road #15, Marlborough, NH, 03455 in Marlborough. Priced at $329,500, it generates $2,839/mo in gross rent and $631/mo in net monthly cash flow, a 10.34% yield that comfortably supports the 1.92 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,567. Five-year appreciation: $91,035. Equity from principal paydown: $3,035/yr. Total projected cumulative return: $166,267.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $631 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
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 | $2,839 |
| Total Monthly Debt Service | $2,077 |
| DSCR Ratio | 1.37x |
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.
Townhouse
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03455, Marlborough, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,040 (100%) |
| Owner Occupied HU | 669 (64.3%) |
| Renter Occupied HU | 287 (27.6%) |
| Vacant Housing Units | 84 ( 8.1%) |
| Median Home Value | $386,215 |
| Average Home Value | $425,336 |
Housing Distribution
Address Breakdown
Residential
707
Single Family
643
Multi-Family
64
Businesses
58
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 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03455, Marlborough, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,040 (100%) |
| Owner Occupied HU | 669 (64.3%) |
| Renter Occupied HU | 287 (27.6%) |
| Vacant Housing Units | 84 ( 8.1%) |
| Median Home Value | $386,215 |
| Average Home Value | $425,336 |
Housing Distribution
Address Breakdown
Residential
707
Single Family
643
Multi-Family
64
Businesses
58
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5076331