10 Riverfront DriveBellows FallsVT05101
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 10 Riverfront Drive, Bellows Falls, VT, 05101 in Bellows Falls at $275,000 earns $1,852/mo in rent and nets $22/mo after the $1,237/mo payment, a 8.08% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $75,977 over five years. Ziffy Mortgage underwrites this on a 1.50 DSCR without U.S. credit history. With $2,533/yr in principal paydown, total projected return reaches $106,275.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $22 | $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 | $1,852 |
| Total Monthly Debt Service | $1,720 |
| DSCR Ratio | 1.08x |
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 1950
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05101, Bellows Falls, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,337 (100%) |
| Owner Occupied HU | 1,201 (51.4%) |
| Renter Occupied HU | 863 (36.9%) |
| Vacant Housing Units | 273 (11.7%) |
| Median Home Value | $244,162 |
| Average Home Value | $304,619 |
Housing Distribution
Address Breakdown
Residential
1,876
Single Family
1,713
Multi-Family
163
Businesses
250
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 1950
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05101, Bellows Falls, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,337 (100%) |
| Owner Occupied HU | 1,201 (51.4%) |
| Renter Occupied HU | 863 (36.9%) |
| Vacant Housing Units | 273 (11.7%) |
| Median Home Value | $244,162 |
| Average Home Value | $304,619 |
Housing Distribution
Address Breakdown
Residential
1,876
Single Family
1,713
Multi-Family
163
Businesses
250
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5079279