149 Willow CircleWhite River JunctionVT05001
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
Rental property for sale in White River Junction at 149 Willow Circle, White River Junction, VT, 05001 generates $1,047/mo in rent and, after a $680/mo payment, leaves $123/mo in cash flow. Total monthly income is $1,047/mo, and annual cash flow is $1,471/yr on $46,079 invested. Return on cash invested sits at 23.1% in year one, and rental yield is 9.04% on a $139,000 entry. Equity gained on principal adds $897/yr, while 5% annual appreciation builds toward $38,403 over five years. Five-year ROI reaches 120.62% and total cumulative return in cash sums $55,580. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,047/mo property income rather than buyer’s personal income.
Manufactured
Built in 1992
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05001, White River Junction, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,523 (100%) |
| Owner Occupied HU | 2,646 (58.5%) |
| Renter Occupied HU | 1,438 (31.8%) |
| Vacant Housing Units | 439 ( 9.7%) |
| Median Home Value | $315,214 |
| Average Home Value | $379,354 |
Housing Distribution
Address Breakdown
Residential
3,545
Single Family
3,335
Multi-Family
210
Businesses
550
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dorothy Griswold • The Clerkin Agency, P.C.
Mls Name: PrimeMLS
Mls ID: #5059778