9 Fellows LaneDurhamNH03824
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 9 Fellows Lane, Durham, NH, 03824 in Durham offers a clean, manageable entry. Rental yield 6.53%. DSCR 1.21 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $178,202 in additional property value over five years, with $5,941/yr in principal equity building ownership stake. Total projected cumulative return: $193,717.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.5% | 6.2% |
| Monthly Cash Flow | $(813) | $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 | $3,510 |
| Total Monthly Debt Service | $4,067 |
| DSCR Ratio | 0.86x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03824, Durham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,006 (100%) |
| Owner Occupied HU | 2,024 (50.5%) |
| Renter Occupied HU | 1,381 (34.5%) |
| Vacant Housing Units | 601 (15.0%) |
| Median Home Value | $528,356 |
| Average Home Value | $584,769 |
Housing Distribution
Address Breakdown
Residential
3,770
Single Family
2,852
Multi-Family
918
Businesses
284
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
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03824, Durham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,006 (100%) |
| Owner Occupied HU | 2,024 (50.5%) |
| Renter Occupied HU | 1,381 (34.5%) |
| Vacant Housing Units | 601 (15.0%) |
| Median Home Value | $528,356 |
| Average Home Value | $584,769 |
Housing Distribution
Address Breakdown
Residential
3,770
Single Family
2,852
Multi-Family
918
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madiha Farag • BHG Masiello Durham
Mls Name: PrimeMLS
Mls ID: #5062562