100 Olin DriveEden MillsVT05653
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow100 Olin Drive, Eden Mills, VT, 05653 in Eden Mills earns its strong cash-flow label: 10.2% yield, $2,890/mo rent, $628/mo net income, DSCR 1.89. The $339,900 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 $93,908 by year five. Combined with $3,131/yr in principal paydown, total projected return reaches $170,078.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $628 | $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 | $2,890 |
| Total Monthly Debt Service | $2,126 |
| DSCR Ratio | 1.36x |
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 2006
0.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05653, Eden Mills, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 409 (100%) |
| Owner Occupied HU | 195 (47.7%) |
| Renter Occupied HU | 32 ( 7.8%) |
| Vacant Housing Units | 182 (44.5%) |
| Median Home Value | $231,250 |
| Average Home Value | $280,910 |
Housing Distribution
Address Breakdown
Residential
168
Single Family
168
Multi-Family
0
Businesses
4
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 2006
0.90 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05653, Eden Mills, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 409 (100%) |
| Owner Occupied HU | 195 (47.7%) |
| Renter Occupied HU | 32 ( 7.8%) |
| Vacant Housing Units | 182 (44.5%) |
| Median Home Value | $231,250 |
| Average Home Value | $280,910 |
Housing Distribution
Address Breakdown
Residential
168
Single Family
168
Multi-Family
0
Businesses
4
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Trombley & Day Group • BHHS Vermont Realty Group/Morrisville-Stowe
Mls Name: PrimeMLS
Mls ID: #5052319