304 River Grant DriveHopkintonNH03229
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 304 River Grant Drive, Hopkinton, NH, 03229 in Hopkinton is straightforward: $360,000 in, $2,786/mo in rent, $373/mo out after debt service. The 9.29% gross yield and 1.72 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $99,461 by year five. With $3,316/yr in principal equity, the total cumulative return is projected at $161,295.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $373 | $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 | $2,786 |
| Total Monthly Debt Service | $2,270 |
| DSCR Ratio | 1.23x |
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 2006
2.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03229, Contoocook, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,538 (100%) |
| Owner Occupied HU | 2,117 (83.4%) |
| Renter Occupied HU | 294 (11.6%) |
| Vacant Housing Units | 127 ( 5.0%) |
| Median Home Value | $519,783 |
| Average Home Value | $543,435 |
Housing Distribution
Address Breakdown
Residential
2,289
Single Family
2,225
Multi-Family
64
Businesses
178
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 2006
2.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03229, Contoocook, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,538 (100%) |
| Owner Occupied HU | 2,117 (83.4%) |
| Renter Occupied HU | 294 (11.6%) |
| Vacant Housing Units | 127 ( 5.0%) |
| Median Home Value | $519,783 |
| Average Home Value | $543,435 |
Housing Distribution
Address Breakdown
Residential
2,289
Single Family
2,225
Multi-Family
64
Businesses
178
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5073063