1204 Whitelaw RoadWells RiverVT05081
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 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
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 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
235
Multi-Family
17
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelly Deth • StoneCrest Properties, LLC2
Mls Name: PrimeMLS
Mls ID: #5061365