30 Crystal LaneTiltonNH03276
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 30 Crystal Lane, Tilton, NH, 03276 in Tilton. Rental yield 3.55%. At $1,200,000 with 3.55% gross yield, current distributions are modest, but the 5% appreciation rate projects $331,538 in new equity by year five, complemented by $11,052/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.66) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $168,401.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3.6% | 6.2% |
| Monthly Cash Flow | $(4,495) | $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 | $3,548 |
| Total Monthly Debt Service | $7,566 |
| DSCR Ratio | 0.47x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1980
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03276, Tilton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 2,525 (63.8%) |
| Renter Occupied HU | 1,142 (28.9%) |
| Vacant Housing Units | 288 ( 7.3%) |
| Median Home Value | $347,433 |
| Average Home Value | $357,091 |
Housing Distribution
Address Breakdown
Residential
3,632
Single Family
3,390
Multi-Family
242
Businesses
411
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 1980
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03276, Tilton, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,955 (100%) |
| Owner Occupied HU | 2,525 (63.8%) |
| Renter Occupied HU | 1,142 (28.9%) |
| Vacant Housing Units | 288 ( 7.3%) |
| Median Home Value | $347,433 |
| Average Home Value | $357,091 |
Housing Distribution
Address Breakdown
Residential
3,632
Single Family
3,390
Multi-Family
242
Businesses
411
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Blier • Coldwell Banker Realty Bedford NH
Mls Name: PrimeMLS
Mls ID: #5068040