60 East Dunbarton RoadGoffstownNH03045
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 60 East Dunbarton Road, Goffstown, NH, 03045 in Goffstown at $389,000 earns $2,772/mo in rent and nets $165/mo after the $1,749/mo payment, a 8.55% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $107,474 over five years. Ziffy Mortgage underwrites this on a 1.58 DSCR without U.S. credit history. With $3,583/yr in principal paydown, total projected return reaches $158,985.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.8% |
| Monthly Cash Flow | $165 | $420 |
City averages based on Goffstown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,772 |
| Total Monthly Debt Service | $2,453 |
| DSCR Ratio | 1.13x |
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 1943
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
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 1943
1.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03045, Goffstown, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,581 (100%) |
| Owner Occupied HU | 4,594 (82.3%) |
| Renter Occupied HU | 859 (15.4%) |
| Vacant Housing Units | 128 ( 2.3%) |
| Median Home Value | $456,099 |
| Average Home Value | $498,772 |
Housing Distribution
Address Breakdown
Residential
5,430
Single Family
4,656
Multi-Family
774
Businesses
335
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lauren Mailloux • KW Coastal and Lakes & Mountains Realty/Meredith
Mls Name: PrimeMLS
Mls ID: #5061830