1255 Coles Pond RdEast HardwickVT05836
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1255 Coles Pond Rd, East Hardwick, VT, 05836 in East Hardwick is a top-tier cash-flow asset. At $125,700 it produces $2,586/mo in rent and $1,750/mo in net monthly income, a 24.69% gross rental yield. The DSCR of 4.58 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $20,997. Five-year appreciation adds $34,729, driving a total cumulative return of $160,521.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 24.7% | 6.2% |
| Monthly Cash Flow | $1,750 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,586 |
| Total Monthly Debt Service | $786 |
| DSCR Ratio | 3.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1996
11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05836, East Hardwick, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 629 (100%) |
| Owner Occupied HU | 398 (63.3%) |
| Renter Occupied HU | 93 (14.8%) |
| Vacant Housing Units | 138 (21.9%) |
| Median Home Value | $221,429 |
| Average Home Value | $291,872 |
Housing Distribution
Address Breakdown
Residential
427
Single Family
427
Multi-Family
0
Businesses
25
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
Single Family
Built in 1996
11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05836, East Hardwick, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 629 (100%) |
| Owner Occupied HU | 398 (63.3%) |
| Renter Occupied HU | 93 (14.8%) |
| Vacant Housing Units | 138 (21.9%) |
| Median Home Value | $221,429 |
| Average Home Value | $291,872 |
Housing Distribution
Address Breakdown
Residential
427
Single Family
427
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A