28 Kasnet DriveRyeNH03870
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 28 Kasnet Drive, Rye, NH, 03870 in Rye earns a 9.02% gross yield at $895,000. Rent of $6,727/mo nets $728/mo after the $4,024/mo mortgage. The 1.67 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $247,272 and $8,243/yr in equity accumulation project a total cumulative return of $388,239.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $728 | $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 | $6,727 |
| Total Monthly Debt Service | $5,643 |
| DSCR Ratio | 1.19x |
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 2026
10.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03870, Rye, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,881 (100%) |
| Owner Occupied HU | 1,946 (67.5%) |
| Renter Occupied HU | 412 (14.3%) |
| Vacant Housing Units | 523 (18.2%) |
| Median Home Value | $986,577 |
| Average Home Value | $1,155,040 |
Housing Distribution
Address Breakdown
Residential
2,275
Single Family
2,275
Multi-Family
0
Businesses
173
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 2026
10.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03870, Rye, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,881 (100%) |
| Owner Occupied HU | 1,946 (67.5%) |
| Renter Occupied HU | 412 (14.3%) |
| Vacant Housing Units | 523 (18.2%) |
| Median Home Value | $986,577 |
| Average Home Value | $1,155,040 |
Housing Distribution
Address Breakdown
Residential
2,275
Single Family
2,275
Multi-Family
0
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brett Mulvey • Tate & Foss Sotheby's International Rlty
Mls Name: PrimeMLS
Mls ID: #5055944