2000 East Warren RoadWaitsfieldVT05673
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Waitsfield at 2000 East Warren Road, Waitsfield, VT, 05673 projects strong ROI of 3.85%. Rental yield 2.67%. With 5% annual appreciation, the property builds $882,720 in value over five years. Equity growth combined delivers a projected five-year ROI of 34.13%, translating into $308,095 in total cumulative return on $902,588 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 2.7% | 6.2% |
| Monthly Cash Flow | $(14,139) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $7,117 |
| Total Monthly Debt Service | $19,985 |
| DSCR Ratio | 0.36x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1998
146.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
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 1998
146.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacey Misenko • birch+pine Real Estate Company
Mls Name: PrimeMLS
Mls ID: #5047719