31 Green StreetNorthwoodNH03261
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 31 Green Street, Northwood, NH, 03261 in Northwood deserves attention. This $525,000 property earns $4,427/mo in rent, a 10.12% gross yield, and nets $908/mo after the $2,361/mo payment. DSCR 1.88 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $145,048 compounds alongside $4,835/yr in yearly equity build, for a total cumulative return of $258,664.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $908 | $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 | $4,427 |
| Total Monthly Debt Service | $3,310 |
| DSCR Ratio | 1.34x |
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 1900
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03261, Northwood, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,287 (100%) |
| Owner Occupied HU | 1,618 (70.7%) |
| Renter Occupied HU | 269 (11.8%) |
| Vacant Housing Units | 400 (17.5%) |
| Median Home Value | $440,097 |
| Average Home Value | $456,411 |
Housing Distribution
Address Breakdown
Residential
1,910
Single Family
1,858
Multi-Family
52
Businesses
135
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 1900
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03261, Northwood, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,287 (100%) |
| Owner Occupied HU | 1,618 (70.7%) |
| Renter Occupied HU | 269 (11.8%) |
| Vacant Housing Units | 400 (17.5%) |
| Median Home Value | $440,097 |
| Average Home Value | $456,411 |
Housing Distribution
Address Breakdown
Residential
1,910
Single Family
1,858
Multi-Family
52
Businesses
135
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ellen Leighton • Central Falls Realty
Mls Name: PrimeMLS
Mls ID: #5059831