138 Cobb RoadDerbyVT05829
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 Derby at 138 Cobb Road, Derby, VT, 05829 offers a 9.55% rental yield on a $630,000 purchase with $5,015/mo rent. Total monthly income registers $5,015/mo, and a $3,084/mo payment leaves $823/mo available for distribution. Annual cash flow reaches $9,879/yr on $207,270 to close, and return on cash invested stands at 24.83% in year one. Equity gained on principal adds $4,065/yr while 5% annual appreciation supports $174,057 over five years. Portfolio math shows five-year ROI at 129.81% and total cumulative return in cash at $269,050. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,015/mo property income against a $3,084/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
10.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05829, Derby, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,157 (100%) |
| Owner Occupied HU | 712 (61.5%) |
| Renter Occupied HU | 196 (16.9%) |
| Vacant Housing Units | 249 (21.5%) |
| Median Home Value | $258,125 |
| Average Home Value | $332,037 |
Housing Distribution
Address Breakdown
Residential
679
Single Family
679
Multi-Family
0
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tina Leblond • Big Bear Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5033365
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-04-08 11:46:31 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.