6 Ryan Way #6NashuaNH03064
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe 8.29% yield at 6 Ryan Way #6, Nashua, NH, 03064 in Nashua is solid, but the $2,370/mo payment compresses net cash flow to $103/mo at $499,900. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $138,113 by year five, and $4,191/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.46) without U.S. income documentation. Total projected return: $187,963.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.8% |
| Monthly Cash Flow | $103 | $285 |
City averages based on Nashua market data in our database. Property projections are estimates.
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 | $3,454 |
| Total Monthly Debt Service | $3,274 |
| DSCR Ratio | 1.06x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03064, Nashua, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,696 (100%) |
| Owner Occupied HU | 3,712 (55.4%) |
| Renter Occupied HU | 2,765 (41.3%) |
| Vacant Housing Units | 219 ( 3.3%) |
| Median Home Value | $462,289 |
| Average Home Value | $514,367 |
Housing Distribution
Address Breakdown
Residential
6,287
Single Family
5,839
Multi-Family
448
Businesses
273
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5111138
