167 Main StreetDerby LineVT05830
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 Derby Line at 167 Main Street, Derby Line, VT, 05830 priced at $379,900 pairs $2,545/mo rent with $18/mo cash flow after a $1,859/mo payment. Total monthly income equals $2,545/mo, and annual cash flow comes to $216/yr on $125,937 invested. Return on cash invested is 20.08% in year one, and rental yield stands at 8.04% on a $379,900 basis. Equity gained on principal adds $2,451/yr, and 5% annual appreciation accumulates to $104,959 by year five. Five-year ROI measures 104.4% and total cumulative return in cash reaches $131,477. For financing, Ziffy Mortgage’s DSCR program evaluates $2,545/mo property income against a $1,859/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1860
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05830, Derby Line, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 853 (100%) |
| Owner Occupied HU | 522 (61.2%) |
| Renter Occupied HU | 150 (17.6%) |
| Vacant Housing Units | 181 (21.2%) |
| Median Home Value | $211,811 |
| Average Home Value | $340,311 |
Housing Distribution
Address Breakdown
Residential
471
Single Family
461
Multi-Family
10
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Pronto • Jim Campbell Real Estate
Mls Name: PrimeMLS
Mls ID: #5071020