1587 Walden Hill RoadDanvilleVT05828
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1587 Walden Hill Road, Danville, VT, 05828 in Danville hard to pass up. The 18.84% gross yield on a $136,500 purchase results in $2,143/mo in rent and $1,235/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (3.49). Annual cash flow of $14,821, five-year appreciation of $37,712, and $1,257/yr in equity build-up combine for a projected total cumulative return of $131,487.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.8% | 6.2% |
| Monthly Cash Flow | $1,235 | $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 | $2,143 |
| Total Monthly Debt Service | $854 |
| DSCR Ratio | 2.51x |
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.
Lot
Built in N/A
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05828, Danville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,067 (100%) |
| Owner Occupied HU | 768 (72.0%) |
| Renter Occupied HU | 109 (10.2%) |
| Vacant Housing Units | 190 (17.8%) |
| Median Home Value | $350,000 |
| Average Home Value | $367,253 |
Housing Distribution
Address Breakdown
Residential
809
Single Family
809
Multi-Family
0
Businesses
56
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
Lot
Built in N/A
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05828, Danville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,067 (100%) |
| Owner Occupied HU | 768 (72.0%) |
| Renter Occupied HU | 109 (10.2%) |
| Vacant Housing Units | 190 (17.8%) |
| Median Home Value | $350,000 |
| Average Home Value | $367,253 |
Housing Distribution
Address Breakdown
Residential
809
Single Family
809
Multi-Family
0
Businesses
56
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Penny Mason-Anderson • Pall Spera Company Realtors-Morrisville
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5010668
Disclaimer: Copyright 2024 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 2024-10-17 05:23:39 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.