1204 Whitelaw Road, Wells River, VT, 05081 | $160/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1200 sft

641 State Route 110, Tunbridge, VT, 05077

Currently Rented+ 2 more

5 Bed
3 Bath
2280 sft

7780 Route 113, Thetford, VT, 05074

3 Bed
1 Bath
882 sft

1000 East Barre Road, East Barre, VT, 05649

4 Bed
2 Bath
1807 sft

56 S Pleasant Street, Bradford, VT, 05033

Nearby investment properties with comparable prices

2 Bed
1 Bath
1152 sft

6555 113 Route, Vershire, VT, 05079

3 Bed
2 Bath
1200 sft

641 State Route 110, Tunbridge, VT, 05077

2 Bed
1 Bath
840 sft

773 Route 113, West Fairlee, VT, 05083

3 Bed
1 Bath
823 sft

20 Hunt Circle, Corinth, VT, 05039

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Wells River at 1204 Whitelaw Road, Wells River, VT, 05081 offers a 9.05% rental yield on a $179,900 purchase with $1,357/mo rent. Total monthly income registers $1,357/mo, and a $881/mo payment leaves $160/mo available for distribution. Annual cash flow reaches $1,916/yr on $59,637 to close, and return on cash invested stands at 23.12% in year one. Equity gained on principal adds $1,161/yr while 5% annual appreciation supports $49,703 over five years. Portfolio math shows five-year ROI at 120.71% and total cumulative return in cash at $71,985. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,357/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1900

9,148 sqft lot

$N/A/sqft

No HOA

More details about the property

Newly renovated home with an affordable price tag! This home is situated very close to I-91 and an easy commute to Dartmouth and the Lebanon, NH area. Previously a two-family home and could once again be 2 units if you choose. The first floor offers two large living rooms, a full bath, laundry area, and two bedrooms. The second floor offers: kitchen, dining area, living room, 3/4 bath and a bedroom. The third floor offers two more bedrooms. Situated on a small but useful lot that houses a barn, patio area and firepit. Enjoy listening to the sound of the Wells River just across the road. Updated roof, paint, flooring and light fixtures to name a few. Come see!

Neighborhood Data

Neighborhood data shown for ZIP Code: 05081, Wells River, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	591 (100%)
Owner Occupied HU	346 (58.5%)
Renter Occupied HU	115 (19.5%)
Vacant Housing Units	130 (22.0%)
Median Home Value	$294,805
Average Home Value	$334,978