194 Commons RoadWillistonVT05495
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 Williston at 194 Commons Road, Williston, VT, 05495 priced at $479,900 converts $3,288/mo rent into $95/mo cash flow after a $2,349/mo obligation. Total monthly income equals $3,288/mo, and annual cash flow totals $1,142/yr on $159,087 invested. Return on cash invested prints 20.63% in year one, and rental yield reads 8.22% against a $479,900 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,588 by year five. Five-year ROI reaches 107.31% and total cumulative return in cash sums $170,721. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,288/mo property income covering a $2,349/mo payment, not borrower’s personal income.
Townhouse
Built in 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05495, Williston, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,204 (100%) |
| Owner Occupied HU | 3,798 (73.0%) |
| Renter Occupied HU | 1,205 (23.2%) |
| Vacant Housing Units | 201 ( 3.9%) |
| Median Home Value | $555,293 |
| Average Home Value | $580,897 |
Housing Distribution
Address Breakdown
Residential
5,010
Single Family
4,353
Multi-Family
657
Businesses
882
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices