121 O'Hear CourtWaterburyVT05676
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 Waterbury at 121 O'Hear Court, Waterbury, VT, 05676 offers a 8.61% rental yield on a $275,000 purchase with $1,973/mo rent. Total monthly income registers $1,973/mo, and a $1,346/mo payment leaves $143/mo available for distribution. Annual cash flow reaches $1,721/yr on $91,163 to close, and return on cash invested stands at 21.8% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 113.61% and total cumulative return in cash at $103,571. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,973/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05676, Waterbury, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,540 (100%) |
| Owner Occupied HU | 1,591 (62.6%) |
| Renter Occupied HU | 700 (27.6%) |
| Vacant Housing Units | 249 ( 9.8%) |
| Median Home Value | $413,244 |
| Average Home Value | $487,926 |
Housing Distribution
Address Breakdown
Residential
2,323
Single Family
2,239
Multi-Family
84
Businesses
301
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices