35 Shaw DrBedfordNH03110
INVESTMENT ANALYSIS
Investment Verdict
Income-Producing35 Shaw Dr, Bedford, NH, 03110 in Bedford is a stable, well-positioned rental at $1,042,600. Rental yield 6.85%. DSCR 1.27 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $288,051 in value and $9,602/yr in principal paydown builds equity, a total projected return of $330,675.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 4.2% |
| Monthly Cash Flow | $(1,041) | $1,850 |
City averages based on Bedford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,947 |
| Total Monthly Debt Service | $6,574 |
| DSCR Ratio | 0.90x |
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 1970
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
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 1970
1.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03110, Bedford, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,731 (100%) |
| Owner Occupied HU | 6,861 (78.6%) |
| Renter Occupied HU | 1,612 (18.5%) |
| Vacant Housing Units | 258 ( 3.0%) |
| Median Home Value | $619,605 |
| Average Home Value | $654,018 |
Housing Distribution
Address Breakdown
Residential
8,596
Single Family
7,453
Multi-Family
1,143
Businesses
1,172
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A