1036 Back River RoadSouth RoyaltonVT05068
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1036 Back River Road, South Royalton, VT, 05068 in South Royalton at $445,000 earns $3,103/mo in rent and nets $143/mo after the $2,001/mo payment, a 8.37% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $122,945 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $4,098/yr in principal paydown, total projected return reaches $178,826.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $143 | $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 | $3,103 |
| Total Monthly Debt Service | $2,783 |
| DSCR Ratio | 1.11x |
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 1977
6.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05068, South Royalton, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,956 (100%) |
| Owner Occupied HU | 1,094 (55.9%) |
| Renter Occupied HU | 539 (27.6%) |
| Vacant Housing Units | 323 (16.5%) |
| Median Home Value | $346,231 |
| Average Home Value | $408,208 |
Housing Distribution
Address Breakdown
Residential
1,251
Single Family
1,251
Multi-Family
0
Businesses
86
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 1977
6.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05068, South Royalton, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,956 (100%) |
| Owner Occupied HU | 1,094 (55.9%) |
| Renter Occupied HU | 539 (27.6%) |
| Vacant Housing Units | 323 (16.5%) |
| Median Home Value | $346,231 |
| Average Home Value | $408,208 |
Housing Distribution
Address Breakdown
Residential
1,251
Single Family
1,251
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Franchesca Collins • Hall Collins Real Estate Group
Mls Name: PrimeMLS
Mls ID: #5075308