102 Falcons Bluff Road UNIT C-9ManchesterVT05254
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 102 Falcons Bluff Road UNIT C-9, Manchester, VT, 05254 in Manchester speaks for itself: 12.5% gross on a $625,000 price, generating $6,511/mo in rent and $1,231/mo in net income after the $2,810/mo debt service. DSCR 2.32, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $14,770 stacks alongside $172,676 in projected five-year appreciation and $5,756/yr in principal reduction. Projected total cumulative return: $322,366.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.5% | 6.2% |
| Monthly Cash Flow | $1,231 | $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 | $6,511 |
| Total Monthly Debt Service | $5,032 |
| DSCR Ratio | 1.29x |
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 1985
48 Acres lot
$N/A/sqft
$3,367 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05254, Manchester, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 379 (100%) |
| Owner Occupied HU | 145 (38.3%) |
| Renter Occupied HU | 57 (15.0%) |
| Vacant Housing Units | 177 (46.7%) |
| Median Home Value | $481,250 |
| Average Home Value | $744,483 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
81
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 1985
48 Acres lot
$N/A/sqft
$3,367 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05254, Manchester, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 379 (100%) |
| Owner Occupied HU | 145 (38.3%) |
| Renter Occupied HU | 57 (15.0%) |
| Vacant Housing Units | 177 (46.7%) |
| Median Home Value | $481,250 |
| Average Home Value | $744,483 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
81
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices