5 Jericho DriveKingstonNH03848
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 5 Jericho Drive, Kingston, NH, 03848 in Kingston speaks for itself: 10.26% gross on a $489,900 price, generating $4,187/mo in rent and $903/mo in net income after the $2,203/mo debt service. DSCR 1.90, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $10,837 stacks alongside $135,350 in projected five-year appreciation and $4,512/yr in principal reduction. Projected total cumulative return: $245,026.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 6.2% |
| Monthly Cash Flow | $903 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,187 |
| Total Monthly Debt Service | $3,089 |
| DSCR Ratio | 1.36x |
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 1990
1.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03848, Kingston, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,838 (100%) |
| Owner Occupied HU | 2,300 (81.0%) |
| Renter Occupied HU | 430 (15.2%) |
| Vacant Housing Units | 108 ( 3.8%) |
| Median Home Value | $547,026 |
| Average Home Value | $536,092 |
Housing Distribution
Address Breakdown
Residential
2,509
Single Family
2,336
Multi-Family
173
Businesses
258
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 1990
1.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03848, Kingston, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,838 (100%) |
| Owner Occupied HU | 2,300 (81.0%) |
| Renter Occupied HU | 430 (15.2%) |
| Vacant Housing Units | 108 ( 3.8%) |
| Median Home Value | $547,026 |
| Average Home Value | $536,092 |
Housing Distribution
Address Breakdown
Residential
2,509
Single Family
2,336
Multi-Family
173
Businesses
258
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5084768