104 Cottage GroveBurlingtonVT05408
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
Investment Highlights
Rental property for sale in Burlington at 104 Cottage Grove, Burlington, VT, 05408 priced at $225,000 converts $1,524/mo rent into $27/mo cash flow after a $1,101/mo obligation. Total monthly income equals $1,524/mo, and annual cash flow totals $328/yr on $74,588 invested. Return on cash invested prints 20.35% in year one, and rental yield reads 8.13% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 105.86% and total cumulative return in cash sums $78,957. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,524/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Single Family
Built in 1969
6,098 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cole Elwood • KW Vermont
Mls Name: PrimeMLS
Mls ID: #5063233