11 East Balsam DriveEast RandolphVT05041
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
Investment property for sale in East Randolph at 11 East Balsam Drive, East Randolph, VT, 05041 earns $1,057/mo cash flow from $3,978/mo rent with a $2,149/mo payment. Total monthly income totals $3,978/mo, and annual cash flow totals $12,685/yr on $145,529 capital. ROI tracks 28.63% on current figures, and rental yield reads 10.87% at a $439,000 purchase. Equity gained on principal adds $2,833/yr, and 5% annual appreciation supports $121,288 over five years. Five-year ROI reaches 150.21% and total cumulative return in cash sums $218,600. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,978/mo property income instead of your personal income.
Single Family
Built in 1987
1.03 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05041, East Randolph, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 89 (100%) |
| Owner Occupied HU | 58 (65.2%) |
| Renter Occupied HU | 11 (12.4%) |
| Vacant Housing Units | 20 (22.5%) |
| Median Home Value | $275,000 |
| Average Home Value | $351,983 |
Housing Distribution
Address Breakdown
Residential
74
Single Family
74
Multi-Family
0
Businesses
10
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Gosselin • Heney Realtors - Element Real Estate (Barre)
Mls Name: PrimeMLS
Mls ID: #5065858