143 Cedar CircleShaftsburyVT05262
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Shaftsbury rentals match the income profile of 143 Cedar Circle, Shaftsbury, VT, 05262. Listed at $595,000, gross rent is $5,488/mo and net cash flow is $1,529/mo, a 11.07% yield well above national averages. DSCR 2.05 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $164,388 by year five with $5,480/yr in annual principal reduction, projecting $325,282 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 6.2% |
| Monthly Cash Flow | $1,529 | $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 | $5,488 |
| Total Monthly Debt Service | $3,722 |
| DSCR Ratio | 1.47x |
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 1977
2.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05262, Shaftsbury, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,139 (100%) |
| Owner Occupied HU | 871 (76.5%) |
| Renter Occupied HU | 130 (11.4%) |
| Vacant Housing Units | 138 (12.1%) |
| Median Home Value | $328,614 |
| Average Home Value | $382,486 |
Housing Distribution
Address Breakdown
Residential
937
Single Family
937
Multi-Family
0
Businesses
57
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 1977
2.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05262, Shaftsbury, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,139 (100%) |
| Owner Occupied HU | 871 (76.5%) |
| Renter Occupied HU | 130 (11.4%) |
| Vacant Housing Units | 138 (12.1%) |
| Median Home Value | $328,614 |
| Average Home Value | $382,486 |
Housing Distribution
Address Breakdown
Residential
937
Single Family
937
Multi-Family
0
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices