172 Woodbine by the Lake #3ColchesterVT05446
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
Investment property for sale in Colchester at 172 Woodbine by the Lake #3, Colchester, VT, 05446 earns $273/mo cash flow from $2,868/mo rent with a $1,909/mo payment. Total monthly income totals $2,868/mo, and annual cash flow totals $3,279/yr on $129,285 capital. ROI tracks 22.45% on current figures, and rental yield reads 8.82% at a $390,000 purchase. Equity gained on principal adds $2,517/yr, and 5% annual appreciation supports $107,750 over five years. Five-year ROI reaches 117.07% and total cumulative return in cash sums $151,352. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,868/mo property income instead of your personal income.
Townhouse
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05446, Colchester, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,960 (100%) |
| Owner Occupied HU | 5,376 (67.5%) |
| Renter Occupied HU | 1,892 (23.8%) |
| Vacant Housing Units | 692 ( 8.7%) |
| Median Home Value | $480,150 |
| Average Home Value | $541,069 |
Housing Distribution
Address Breakdown
Residential
7,427
Single Family
7,273
Multi-Family
154
Businesses
633
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elise Polli • Polli Properties
Mls Name: PrimeMLS
Mls ID: #5052561