173 Tracy Dr, Burlington, VT, 05408 | $298/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1200 sft

1799 Route 22b, Morrisonville, NY, 12962

4 Bed
2 Bath
1830 sft

23 Berkley Street, South Burlington, VT, 05403

2 Bed
3 Bath
1628 sft

403 Brand Farm Drive, S Burlington, VT, 05403

3 Bed
2 Bath
1116 sft

1 Deane Street, South Burlington, VT, 05403

Nearby investment properties with comparable prices

3 Bed
2 Bath
1440 sft

7 Willys Lane #105, Milton, VT, 05468

3 Bed
2 Bath
1440 sft

7 Willys Lane #104, Milton, VT, 05468

2 Bed
1 Bath
1552 sft

373 Cedar Lane, Williston, VT, 05495

2 Bed
1 Bath
1488 sft

105 Iroquois Avenue, Essex Junction, VT, 05452

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

Investment property for sale in Burlington at 173 Tracy Dr, Burlington, VT, 05408 earns $298/mo cash flow from $3,161/mo rent with a $2,106/mo payment. Total monthly income totals $3,161/mo, and annual cash flow totals $3,581/yr on $142,644 capital. ROI tracks 22.42% on current figures, and rental yield reads 8.82% at a $430,300 purchase. Equity gained on principal adds $2,777/yr, and 5% annual appreciation supports $118,884 over five years. Five-year ROI reaches 116.93% and total cumulative return in cash sums $166,789. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,161/mo property income instead of your personal income.

Single Family

Built in 1957

0.45 Acres lot

$N/A/sqft

No HOA