1019 Waterman Road, Johnson, VT, 05656 | 7.55% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1310 sft

26 Spring Street, Hardwick, VT, 05843

4 Bed
1 Bath
1298 sft

75 Van Hook Road, Greensboro, VT, 05841

3 Bed
1 Bath
870 sft

69 N. River Street, Morrisville, VT, 05661

3 Bed
2 Bath
1848 sft

719 Gould Hill, Johnson, VT, 05656

Nearby investment properties with comparable prices

2 Bed
3 Bath
1292 sft

31 Gardner Lane, Waterbury, VT, 05676

2 Bed
2 Bath
1452 sft

245 Scribner Road, Wolcott, VT, 05680

Rental Income+ 1 more

2 Bed
2 Bath
2600 sft

34 Worcester Village Road, Worcester, VT, 05682

2 Bed
2 Bath
1926 sft

16 Covey Road, Underhill, VT, 05489

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,826/mo, and a $2,198/mo payment. Purchase price stands at $449,000, and rental yield measures 7.55% with $2,826/mo rent. Return on cash invested shows 18.61% in year one, and 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 96.47% and total cumulative return in cash records $143,596. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,826/mo property income covering a $2,198/mo payment rather than investor’s personal income.

Single Family

Built in 1844

2.91 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 05656, Johnson, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,613 (100%)
Owner Occupied HU	917 (56.9%)
Renter Occupied HU	495 (30.7%)
Vacant Housing Units	201 (12.5%)
Median Home Value	$222,837
Average Home Value	$249,338