31 Brackett Lane #BHudsonNH03051
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 31 Brackett Lane #B, Hudson, NH, 03051 in Hudson, $619,900, 8.34% gross yield, $154/mo net income. Consider it a market-entry position, the $4,309/mo rent covers the $2,787/mo payment with a margin, and 5%/yr appreciation is projected to add $171,267 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.55) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $246,423.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.2% |
| Monthly Cash Flow | $154 | $1,850 |
City averages based on Hudson market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,309 |
| Total Monthly Debt Service | $3,908 |
| DSCR Ratio | 1.10x |
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 2021
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
Condo
Built in 2021
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: Salah Amrani • EXP Realty
Mls Name: PrimeMLS
Mls ID: #5062706