20 Ray Hill RoadWilmingtonVT05363
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 Wilmington at 20 Ray Hill Road, Wilmington, VT, 05363 generates $5,440/mo in rent and, after a $3,891/mo payment, leaves $151/mo in cash flow. Total monthly income is $5,440/mo, and annual cash flow is $1,813/yr on $261,555 invested. Return on cash invested sits at 20.75% in year one, and rental yield is 8.21% on a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation builds toward $219,644 over five years. Five-year ROI reaches 107.96% and total cumulative return in cash sums $282,370. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,440/mo property income rather than buyer’s personal income.
Single Family
Built in 1907
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05363, Wilmington, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,589 (100%) |
| Owner Occupied HU | 802 (31.0%) |
| Renter Occupied HU | 283 (10.9%) |
| Vacant Housing Units | 1,504 (58.1%) |
| Median Home Value | $316,774 |
| Average Home Value | $400,237 |
Housing Distribution
Address Breakdown
Residential
615
Single Family
615
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam R Palmiter • Berkley & Veller Greenwood/Dover
Mls Name: PrimeMLS
Mls ID: #5044604