22 Beech StreetNashuaNH03060
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 22 Beech Street, Nashua, NH, 03060 in Nashua is capital appreciation. Rental yield 5.17%. The 5.17% gross yield at $675,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $186,490 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.96) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $153,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.2% | 5.8% |
| Monthly Cash Flow | $(1,618) | $285 |
City averages based on Nashua market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,906 |
| Total Monthly Debt Service | $4,256 |
| DSCR Ratio | 0.68x |
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.
Multi Family
Built in 1860
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03060, Nashua, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,178 (100%) |
| Owner Occupied HU | 4,893 (34.5%) |
| Renter Occupied HU | 8,722 (61.5%) |
| Vacant Housing Units | 563 ( 4.0%) |
| Median Home Value | $404,772 |
| Average Home Value | $408,746 |
Housing Distribution
Address Breakdown
Residential
13,431
Single Family
9,335
Multi-Family
4,096
Businesses
1,708
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 1860
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03060, Nashua, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,178 (100%) |
| Owner Occupied HU | 4,893 (34.5%) |
| Renter Occupied HU | 8,722 (61.5%) |
| Vacant Housing Units | 563 ( 4.0%) |
| Median Home Value | $404,772 |
| Average Home Value | $408,746 |
Housing Distribution
Address Breakdown
Residential
13,431
Single Family
9,335
Multi-Family
4,096
Businesses
1,708
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5079571