291 Loon Lake RoadPlymouthNH03264
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors who value predictability will appreciate 291 Loon Lake Road, Plymouth, NH, 03264 in Plymouth. At $139,000 it earns $1,337/mo in rent and distributes $405/mo to the owner after the $625/mo payment, a consistent 11.54% yield. DSCR 2.14 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $38,403 in value; $1,280/yr in principal paydown compounds ownership stake. Total projected return: $79,112.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $405 | $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 | $1,337 |
| Total Monthly Debt Service | $876 |
| DSCR Ratio | 1.53x |
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.
Single Family
Built in 1926
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03264, Plymouth, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,682 (100%) |
| Owner Occupied HU | 1,357 (50.6%) |
| Renter Occupied HU | 949 (35.4%) |
| Vacant Housing Units | 376 (14.0%) |
| Median Home Value | $406,250 |
| Average Home Value | $456,789 |
Housing Distribution
Address Breakdown
Residential
2,358
Single Family
2,126
Multi-Family
232
Businesses
408
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
Single Family
Built in 1926
10,019 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03264, Plymouth, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,682 (100%) |
| Owner Occupied HU | 1,357 (50.6%) |
| Renter Occupied HU | 949 (35.4%) |
| Vacant Housing Units | 376 (14.0%) |
| Median Home Value | $406,250 |
| Average Home Value | $456,789 |
Housing Distribution
Address Breakdown
Residential
2,358
Single Family
2,126
Multi-Family
232
Businesses
408
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jerrod Mitchell • Badger Peabody & Smith Realty/Holderness
Mls Name: PrimeMLS
Mls ID: #5049805