39 Champion CirclePittsburgNH03592
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 39 Champion Circle, Pittsburg, NH, 03592 in Pittsburg at $150,000 earns $1,199/mo in rent and nets $194/mo after the $674/mo payment, a 9.59% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $41,442 over five years. Ziffy Mortgage underwrites this on a 1.78 DSCR without U.S. credit history. With $1,382/yr in principal paydown, total projected return reaches $69,704.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $194 | $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 | $1,199 |
| Total Monthly Debt Service | $946 |
| DSCR Ratio | 1.27x |
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 1984
4.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03592, Pittsburg, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,136 (100%) |
| Owner Occupied HU | 500 (23.4%) |
| Renter Occupied HU | 71 ( 3.3%) |
| Vacant Housing Units | 1,565 (73.3%) |
| Median Home Value | $344,444 |
| Average Home Value | $383,420 |
Housing Distribution
Address Breakdown
Residential
520
Single Family
520
Multi-Family
0
Businesses
43
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 1984
4.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03592, Pittsburg, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,136 (100%) |
| Owner Occupied HU | 500 (23.4%) |
| Renter Occupied HU | 71 ( 3.3%) |
| Vacant Housing Units | 1,565 (73.3%) |
| Median Home Value | $344,444 |
| Average Home Value | $383,420 |
Housing Distribution
Address Breakdown
Residential
520
Single Family
520
Multi-Family
0
Businesses
43
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Rancourt • RE/MAX Northern Edge Realty/Colebrook
Mls Name: PrimeMLS
Mls ID: #5055974