53 Rogers RoadWoodsvilleNH03785
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 53 Rogers Road, Woodsville, NH, 03785 in Woodsville is straightforward: $395,000 in, $3,233/mo in rent, $585/mo out after debt service. The 9.82% gross yield and 1.82 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $109,131 by year five. With $3,638/yr in principal equity, the total cumulative return is projected at $188,340.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.2% |
| Monthly Cash Flow | $585 | $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 | $3,233 |
| Total Monthly Debt Service | $2,490 |
| DSCR Ratio | 1.30x |
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 2025
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03785, Woodsville, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,281 (100%) |
| Owner Occupied HU | 653 (51.0%) |
| Renter Occupied HU | 380 (29.7%) |
| Vacant Housing Units | 248 (19.4%) |
| Median Home Value | $320,400 |
| Average Home Value | $363,097 |
Housing Distribution
Address Breakdown
Residential
955
Single Family
915
Multi-Family
40
Businesses
110
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 2025
0.45 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03785, Woodsville, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,281 (100%) |
| Owner Occupied HU | 653 (51.0%) |
| Renter Occupied HU | 380 (29.7%) |
| Vacant Housing Units | 248 (19.4%) |
| Median Home Value | $320,400 |
| Average Home Value | $363,097 |
Housing Distribution
Address Breakdown
Residential
955
Single Family
915
Multi-Family
40
Businesses
110
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Turchon • Badger Peabody & Smith Realty/Holderness
Mls Name: PrimeMLS
Mls ID: #5064106