31 Pine Crest DriveGoffstownNH03045
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 31 Pine Crest Drive, Goffstown, NH, 03045 in Goffstown: $4,865/mo in rent, $1,235/mo net, 10.78% gross yield, all on a $541,500 acquisition. The 2.00 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $149,606 in value, and $4,987/yr in principal paydown steadily builds equity. Projected total cumulative return: $286,042.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.8% |
| Monthly Cash Flow | $1,235 | $420 |
City averages based on Goffstown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,865 |
| Total Monthly Debt Service | $3,414 |
| DSCR Ratio | 1.42x |
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 1968
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
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 1968
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5077520