22C Sera Drive #CNottinghamNH03290
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 22C Sera Drive #C, Nottingham, NH, 03290 in Nottingham speaks for itself: 11.13% gross on a $366,000 price, generating $3,394/mo in rent and $940/mo in net income after the $1,646/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,284 stacks alongside $101,119 in projected five-year appreciation and $3,371/yr in principal reduction. Projected total cumulative return: $200,177.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $940 | $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 | $3,394 |
| Total Monthly Debt Service | $2,308 |
| DSCR Ratio | 1.47x |
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03290, Nottingham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,130 (100%) |
| Owner Occupied HU | 1,827 (85.8%) |
| Renter Occupied HU | 130 ( 6.1%) |
| Vacant Housing Units | 173 ( 8.1%) |
| Median Home Value | $528,646 |
| Average Home Value | $583,288 |
Housing Distribution
Address Breakdown
Residential
1,938
Single Family
1,938
Multi-Family
0
Businesses
47
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 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03290, Nottingham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,130 (100%) |
| Owner Occupied HU | 1,827 (85.8%) |
| Renter Occupied HU | 130 ( 6.1%) |
| Vacant Housing Units | 173 ( 8.1%) |
| Median Home Value | $528,646 |
| Average Home Value | $583,288 |
Housing Distribution
Address Breakdown
Residential
1,938
Single Family
1,938
Multi-Family
0
Businesses
47
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael J McKenney • New Space Real Estate, LLC
Mls Name: PrimeMLS
Mls ID: #5063697