163 Wood Drive ExtensionJohnsonVT05656
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 Johnson at 163 Wood Drive Extension, Johnson, VT, 05656 generates $1,009/mo in rent and, after a $636/mo payment, leaves $144/mo in cash flow. Total monthly income is $1,009/mo, and annual cash flow is $1,733/yr on $43,095 invested. Return on cash invested sits at 23.93% in year one, and rental yield is 9.31% on a $130,000 entry. Equity gained on principal adds $839/yr, while 5% annual appreciation builds toward $35,917 over five years. Five-year ROI reaches 125.09% and total cumulative return in cash sums $53,907. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,009/mo property income rather than buyer’s personal income.
Manufactured
Built in 1989
0.86 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05656, Johnson, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,613 (100%) |
| Owner Occupied HU | 917 (56.9%) |
| Renter Occupied HU | 495 (30.7%) |
| Vacant Housing Units | 201 (12.5%) |
| Median Home Value | $222,837 |
| Average Home Value | $249,338 |
Housing Distribution
Address Breakdown
Residential
1,152
Single Family
1,152
Multi-Family
0
Businesses
73
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices