28 Montrose DriveStrathamNH03885
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 28 Montrose Drive, Stratham, NH, 03885 in Stratham is listed at $362,100 and delivers $2,702/mo in rent and $275/mo in net monthly cash flow. The 8.96% yield and 1.66 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $100,042 over five years, and $3,335/yr in principal reduction supplements cash return. Total projected cumulative return: $155,864.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $275 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
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 | $2,702 |
| Total Monthly Debt Service | $2,283 |
| DSCR Ratio | 1.18x |
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.
Condo
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03885, Stratham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,109 (100%) |
| Owner Occupied HU | 2,766 (89.0%) |
| Renter Occupied HU | 279 ( 9.0%) |
| Vacant Housing Units | 64 ( 2.1%) |
| Median Home Value | $691,210 |
| Average Home Value | $753,709 |
Housing Distribution
Address Breakdown
Residential
3,040
Single Family
3,026
Multi-Family
14
Businesses
314
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 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03885, Stratham, NH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,109 (100%) |
| Owner Occupied HU | 2,766 (89.0%) |
| Renter Occupied HU | 279 ( 9.0%) |
| Vacant Housing Units | 64 ( 2.1%) |
| Median Home Value | $691,210 |
| Average Home Value | $753,709 |
Housing Distribution
Address Breakdown
Residential
3,040
Single Family
3,026
Multi-Family
14
Businesses
314
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Love • Duston Leddy Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5034791