124 Bushnell 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
Investment property for sale in Waitsfield at 124 Bushnell Road, Waitsfield, VT, 05673 offers a 9.22% rental yield on a $454,000 purchase with $3,487/mo rent. Total monthly income registers $3,487/mo, and a $2,222/mo payment leaves $467/mo available for distribution. Annual cash flow reaches $5,601/yr on $150,501 to close, and return on cash invested stands at 23.63% in year one. Equity gained on principal adds $2,930/yr while 5% annual appreciation supports $125,432 over five years. Portfolio math shows five-year ROI at 123.4% and total cumulative return in cash at $185,714. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,487/mo property income against a $2,222/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1890
2.10 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: Ginny Hanson • KW Vermont- Mad River Valley
Mls Name: PrimeMLS
Mls ID: #5049122