3 Riviera RdHudsonNH03051
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Hudson rental at 3 Riviera Rd, Hudson, NH, 03051 sits in the solid-income band: 11.23% gross yield, $3,649/mo rent, $402/mo net after the $1,753/mo debt service, DSCR 2.08. Entry price of $389,900 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $107,722 and $3,591/yr in principal reduction bring total cumulative return to $215,369.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 5.2% |
| Monthly Cash Flow | $402 | $1,850 |
City averages based on Hudson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,649 |
| Total Monthly Debt Service | $2,458 |
| DSCR Ratio | 1.48x |
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 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 8,017 (79.1%) |
| Renter Occupied HU | 1,972 (19.5%) |
| Vacant Housing Units | 143 ( 1.4%) |
| Median Home Value | $469,545 |
| Average Home Value | $505,140 |
Housing Distribution
Address Breakdown
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
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 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03051, Hudson, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,132 (100%) |
| Owner Occupied HU | 8,017 (79.1%) |
| Renter Occupied HU | 1,972 (19.5%) |
| Vacant Housing Units | 143 ( 1.4%) |
| Median Home Value | $469,545 |
| Average Home Value | $505,140 |
Housing Distribution
Address Breakdown
Residential
9,976
Single Family
9,018
Multi-Family
958
Businesses
799
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73487485