2086 Walker Mountain RoadWest RutlandVT05777
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play2086 Walker Mountain Road, West Rutland, VT, 05777 in West Rutland is priced for appreciation, not yield. Rental yield 3.21%. At $649,900 with a 3.21% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $179,555 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.60) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $81,542.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3.2% | 6.2% |
| Monthly Cash Flow | $(2,584) | $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 | $1,740 |
| Total Monthly Debt Service | $4,065 |
| DSCR Ratio | 0.43x |
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 1984
17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05777, West Rutland, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,581 (100%) |
| Owner Occupied HU | 1,129 (71.4%) |
| Renter Occupied HU | 310 (19.6%) |
| Vacant Housing Units | 142 ( 9.0%) |
| Median Home Value | $262,551 |
| Average Home Value | $301,182 |
Housing Distribution
Address Breakdown
Residential
1,216
Single Family
1,216
Multi-Family
0
Businesses
68
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 1984
17 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05777, West Rutland, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,581 (100%) |
| Owner Occupied HU | 1,129 (71.4%) |
| Renter Occupied HU | 310 (19.6%) |
| Vacant Housing Units | 142 ( 9.0%) |
| Median Home Value | $262,551 |
| Average Home Value | $301,182 |
Housing Distribution
Address Breakdown
Residential
1,216
Single Family
1,216
Multi-Family
0
Businesses
68
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hughes Group Team • Casella Real Estate
Mls Name: PrimeMLS
Mls ID: #5069263