113 Mill Brook RoadWaitsfieldVT05673
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 Waitsfield at 113 Mill Brook Road, Waitsfield, VT, 05673 generates $4,244/mo in rent and, after a $2,643/mo payment, leaves $652/mo in cash flow. Total monthly income is $4,244/mo, and annual cash flow is $7,818/yr on $177,660 invested. Return on cash invested sits at 24.46% in year one, and rental yield is 9.43% on a $540,000 entry. Equity gained on principal adds $3,485/yr, while 5% annual appreciation builds toward $149,192 over five years. Five-year ROI reaches 127.84% and total cumulative return in cash sums $227,114. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,244/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alison Beckwith • Vermont Real Estate Company
Mls Name: PrimeMLS
Mls ID: #5074302