18 Randall StWaterburyVT05676
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 18 Randall St, Waterbury, VT, 05676 in Waterbury speaks for itself: 14.38% gross on a $304,900 price, generating $3,653/mo in rent and $1,624/mo in net income after the $1,371/mo debt service. DSCR 2.66, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $19,492 stacks alongside $84,238 in projected five-year appreciation and $2,808/yr in principal reduction. Projected total cumulative return: $220,769.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.4% | 6.2% |
| Monthly Cash Flow | $1,624 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,653 |
| Total Monthly Debt Service | $1,907 |
| DSCR Ratio | 1.92x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05676, Waterbury, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,540 (100%) |
| Owner Occupied HU | 1,591 (62.6%) |
| Renter Occupied HU | 700 (27.6%) |
| Vacant Housing Units | 249 ( 9.8%) |
| Median Home Value | $413,244 |
| Average Home Value | $487,926 |
Housing Distribution
Address Breakdown
Residential
2,323
Single Family
2,239
Multi-Family
84
Businesses
301
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
Single Family
Built in N/A
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05676, Waterbury, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,540 (100%) |
| Owner Occupied HU | 1,591 (62.6%) |
| Renter Occupied HU | 700 (27.6%) |
| Vacant Housing Units | 249 ( 9.8%) |
| Median Home Value | $413,244 |
| Average Home Value | $487,926 |
Housing Distribution
Address Breakdown
Residential
2,323
Single Family
2,239
Multi-Family
84
Businesses
301
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices