20 Timberline DriveTiltonNH03276
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow20 Timberline Drive, Tilton, NH, 03276 in Tilton earns its strong cash-flow label: 10.94% yield, $2,280/mo rent, $604/mo net income, DSCR 2.03. The $250,000 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 $69,070 by year five. Combined with $2,303/yr in principal paydown, total projected return reaches $134,245.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $604 | $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 | $2,280 |
| Total Monthly Debt Service | $1,576 |
| DSCR Ratio | 1.45x |
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.
Manufactured
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03276, Tilton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 2,525 (63.8%) |
| Renter Occupied HU | 1,142 (28.9%) |
| Vacant Housing Units | 288 ( 7.3%) |
| Median Home Value | $347,433 |
| Average Home Value | $357,091 |
Housing Distribution
Address Breakdown
Residential
3,632
Single Family
3,390
Multi-Family
242
Businesses
411
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
Manufactured
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03276, Tilton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 2,525 (63.8%) |
| Renter Occupied HU | 1,142 (28.9%) |
| Vacant Housing Units | 288 ( 7.3%) |
| Median Home Value | $347,433 |
| Average Home Value | $357,091 |
Housing Distribution
Address Breakdown
Residential
3,632
Single Family
3,390
Multi-Family
242
Businesses
411
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vicky Galkina • BHHS Verani Meredith
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5080234
Disclaimer: Copyright 2026 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2026-03-31 13:06:04 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.