Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Lake Elmore at 10 Draper Farm Road, Lake Elmore, VT, 05657 offers $943/mo rent that, after a $612/mo payment, leaves $111/mo cash flow. Total monthly income is $943/mo, and annual cash flow is $1,334/yr on $41,438 cash. Return on cash invested measures 23.13% in year one, and rental yield stands at 9.05% at a $125,000 entry. Equity gained on principal adds $807/yr while 5% annual appreciation compounds into $34,535 by year five. Five-year ROI records 120.83% and total cumulative return in cash reaches $50,069. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $943/mo property income versus a $612/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1910
1.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 05657, Lake Elmore, VT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
129
Single Family
0
Multi-Family
0
Businesses
7
Date | Event | Price |
|---|---|---|
| 2025-06-12 | Listed for sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-06-19 | N/A | N/A | $93,100 | N/A |
| 2022-06-19 | N/A | N/A | $93,100 | N/A |
| 2021-06-19 | N/A | N/A | $93,100 | N/A |
Listed by: Penny Mason-Anderson • Pall Spera Company Realtors-Morrisville
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5046179
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 2025-06-19 12:59:00 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.
