28 Packard's Road #213WATERVILLE VALLEYNH03215
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 28 Packard's Road #213, WATERVILLE VALLEY, NH, 03215 in WATERVILLE VALLEY at $201,000 earns $1,407/mo in rent and nets $60/mo after the $904/mo payment, a 8.4% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $55,533 over five years. Ziffy Mortgage underwrites this on a 1.56 DSCR without U.S. credit history. With $1,851/yr in principal paydown, total projected return reaches $80,523.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $60 | $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 | $1,407 |
| Total Monthly Debt Service | $1,267 |
| DSCR Ratio | 1.11x |
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.
Condo
Built in 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03215, Waterville Valley, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,058 (100%) |
| Owner Occupied HU | 190 (18.0%) |
| Renter Occupied HU | 40 ( 3.8%) |
| Vacant Housing Units | 828 (78.3%) |
| Median Home Value | $569,444 |
| Average Home Value | $646,711 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
37
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
Condo
Built in 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03215, Waterville Valley, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,058 (100%) |
| Owner Occupied HU | 190 (18.0%) |
| Renter Occupied HU | 40 ( 3.8%) |
| Vacant Housing Units | 828 (78.3%) |
| Median Home Value | $569,444 |
| Average Home Value | $646,711 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
37
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tess Roper Weglarz • Roper Real Estate
Mls Name: PrimeMLS
Mls ID: #5062217