2077 VT Route 12 North, Randolph, VT, 05060 | $161/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2077 VT Route 12 North, Randolph, VT, 05060 | $161/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
3692 sft

16 South Main Street, Randolph, VT, 05060

2 Bed
1 Bath
900 sft

3052 VT Route 107, Stockbridge, VT, 05772

3 Bed
3 Bath
2984 sft

17 Central Street, Randolph, VT, 05060

7 Bed
6 Bath
10048 sft

25 Back Street, Randolph, VT, 05060

Nearby investment properties with comparable prices

3 Bed
1 Bath
768 sft

2195 Music Mountain Road, Stockbridge, VT, 05772

2 Bed
1 Bath
900 sft

3052 VT Route 107, Stockbridge, VT, 05772

2 Bed
1 Bath
1165 sft

3495 Camp Brook Road, Bethel, VT, 05032

5 Bed
3 Bath
4372 sft

23 S Main Street, Randolph, VT, 05060

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Randolph at 2077 VT Route 12 North, Randolph, VT, 05060 listed at $160,000 pairs $1,225/mo rent with a $783/mo payment to leave $161/mo cash flow. Total monthly income runs $1,225/mo, and annual cash flow reaches $1,928/yr on $53,040 cash to close. Return on cash invested measures 23.54% in year one, and rental yield registers 9.19% at a $160,000 basis. Equity gained on principal adds $1,032/yr, and annual property appreciation at 5% supports $44,205 by year five. Five-year ROI tracks 122.97% and total cumulative return in cash totals $65,222. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,225/mo property income relative to a $783/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1960

0.78 Acres lot

$N/A/sqft

No HOA

More details about the property

This 3-bedroom, 2-bath Cape-style home, built in 1960, offers the perfect blend of rural charm and convenient access to Randolph. Set on an open lot with views of Ayers Brook, this property is ready for someone with vision to bring it back to its former glory. The main level features a bedroom and bath for easy single-level living, while two additional bedrooms and a second bath are located upstairs. Some updates have already been made, including newer kitchen appliances and a stand-by generator. A drilled well, a recently pumped septic system, and fiber-optic internet access along Route 12 add to the homes value and practicality Sold AS-IS! If you're looking for a project property in a beautiful setting, this could be the one. Bring your ideas and make this house a home again!

Neighborhood Data

Neighborhood data shown for ZIP Code: 05060, Randolph, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,367 (100%)
Owner Occupied HU	1,479 (62.5%)
Renter Occupied HU	556 (23.5%)
Vacant Housing Units	332 (14.0%)
Median Home Value	$302,015
Average Home Value	$337,382