85 Sullivan DriveStewartstownNH03576
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow85 Sullivan Drive, Stewartstown, NH, 03576 in Stewartstown earns its strong cash-flow label: 12.93% yield, $1,508/mo rent, $570/mo net income, DSCR 2.39. The $140,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $38,679 by year five. Combined with $1,289/yr in principal paydown, total projected return reaches $90,024.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 6.2% |
| Monthly Cash Flow | $570 | $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 | $1,508 |
| Total Monthly Debt Service | $883 |
| DSCR Ratio | 1.71x |
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 2019
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03576, Colebrook, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,488 (100%) |
| Owner Occupied HU | 1,122 (45.1%) |
| Renter Occupied HU | 420 (16.9%) |
| Vacant Housing Units | 946 (38.0%) |
| Median Home Value | $260,976 |
| Average Home Value | $314,418 |
Housing Distribution
Address Breakdown
Residential
1,502
Single Family
1,425
Multi-Family
77
Businesses
193
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 2019
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03576, Colebrook, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,488 (100%) |
| Owner Occupied HU | 1,122 (45.1%) |
| Renter Occupied HU | 420 (16.9%) |
| Vacant Housing Units | 946 (38.0%) |
| Median Home Value | $260,976 |
| Average Home Value | $314,418 |
Housing Distribution
Address Breakdown
Residential
1,502
Single Family
1,425
Multi-Family
77
Businesses
193
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Heather Little • KW Coastal and Lakes & Mtns Realty/A Notch Above
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5038838
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-10-10 23:43:14 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.