16 Pearce Circle, Bellows Falls, VT, 05101 | $642/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

16 Pearce Circle, Bellows Falls, VT, 05101 | $642/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
3000 sft

121 Dover Hill Road, West Dover, VT, 05341

3 Bed
1 Bath
1850 sft

614 VT Route 30, Newfane, VT, 05345

Investment Property+ 3 more

4 Bed
3 Bath
1690 sft

6 Timberview Road, West Dover, VT, 05356

3 Bed
3 Bath
2339 sft

401 Crane Mt. Road, Townshend, VT, 05353

Nearby investment properties with comparable prices

3 Bed
2 Bath
1100 sft

63 Reynolds Lane, Jamaica, VT, 05343

Airbnb Potential+ 1 more

$ 350,000

ROI

Cash Flow/m

4 Bed
2 Bath
2080 sft

230 Three Dog Lane, Westminster, VT, 05158

Rental Income+ 1 more

6 Bed
4 Bath
2736 sft

99 Clark Street, Brattleboro, VT, 05301

3 Bed
2 Bath
1648 sft

46 Old Route 5 S, Putney, VT, 05346

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bellows Falls at 16 Pearce Circle, Bellows Falls, VT, 05101 offers $2,970/mo rent that, after a $1,713/mo payment, leaves $642/mo cash flow. Total monthly income is $2,970/mo, and annual cash flow is $7,699/yr on $116,025 cash. Return on cash invested measures 26.54% in year one, and rental yield stands at 10.18% at a $350,000 entry. Equity gained on principal adds $2,258/yr while 5% annual appreciation compounds into $96,699 by year five. Five-year ROI records 139.05% and total cumulative return in cash reaches $161,330. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,970/mo property income versus a $1,713/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1965

0.39 Acres lot

$N/A/sqft

No HOA

More details about the property

Charming Split-Level Ranch in Desirable Bellows Falls Neighborhood Set on a spacious 0.39-acre corner lot, this well-kept split-level ranch offers comfort, versatility, and great curb appeal. Mature hedges provide privacy in the backyard, creating a peaceful outdoor space. Inside, you'll find four generous bedrooms and two full baths across a thoughtful layout. A convenient mudroom just inside the entry keeps coats, shoes, and bags organized. The lower level features a versatile family roomperfect for relaxing, entertaining, or playwhile the main living room offers a cozy propane fireplace. Enjoy outdoor living on the newly finished deck with a hard-top gazebo, great for entertaining. A separate covered porch provides a quiet space for morning coffee or evening unwinding. A 16 x 12 shed in the side yard offers ample storage for tools and gear. A modern Tesla solar system (formerly Solar City) with sleek glass tiles adds energy efficiency and style. Located just minutes from Exits 5 and 6 off I-91, this home blends convenience, charm, and functionalityideal for anyone seeking a move-in-ready home in a great neighborhood. DELAYED SHOWING until 7/1/2025

Neighborhood Data

Neighborhood data shown for ZIP Code: 05101, Bellows Falls, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,337 (100%)
Owner Occupied HU	1,201 (51.4%)
Renter Occupied HU	863 (36.9%)
Vacant Housing Units	273 (11.7%)
Median Home Value	$244,162
Average Home Value	$304,619