2 Champlain PlaceWinooskiVT05404
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2 Champlain Place, Winooski, VT, 05404 in Winooski. Priced at $429,000, it generates $4,800/mo in gross rent and $1,946/mo in net monthly cash flow, a 13.43% yield that comfortably supports the 2.49 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $23,351. Five-year appreciation: $118,525. Equity from principal paydown: $3,951/yr. Total projected cumulative return: $288,772.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.4% | 6.2% |
| Monthly Cash Flow | $1,946 | $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 | $4,800 |
| Total Monthly Debt Service | $2,683 |
| DSCR Ratio | 1.79x |
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.
Multi Family
Built in 1850
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05404, Winooski, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,308 (100%) |
| Owner Occupied HU | 1,349 (31.3%) |
| Renter Occupied HU | 2,711 (62.9%) |
| Vacant Housing Units | 248 ( 5.8%) |
| Median Home Value | $396,092 |
| Average Home Value | $418,301 |
Housing Distribution
Address Breakdown
Residential
3,722
Single Family
2,803
Multi-Family
919
Businesses
266
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
Multi Family
Built in 1850
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05404, Winooski, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,308 (100%) |
| Owner Occupied HU | 1,349 (31.3%) |
| Renter Occupied HU | 2,711 (62.9%) |
| Vacant Housing Units | 248 ( 5.8%) |
| Median Home Value | $396,092 |
| Average Home Value | $418,301 |
Housing Distribution
Address Breakdown
Residential
3,722
Single Family
2,803
Multi-Family
919
Businesses
266
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices