21 River Road WJohnsonVT05656
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
Investment property for sale in Johnson at 21 River Road W, Johnson, VT, 05656 offers a 8.42% rental yield on a $280,000 purchase with $1,965/mo rent. Total monthly income registers $1,965/mo, and a $1,370/mo payment leaves $103/mo available for distribution. Annual cash flow reaches $1,232/yr on $92,820 to close, and return on cash invested stands at 21.24% in year one. Equity gained on principal adds $1,807/yr while 5% annual appreciation supports $77,359 over five years. Portfolio math shows five-year ROI at 110.58% and total cumulative return in cash at $102,645. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,965/mo property income against a $1,370/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1901
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05656, Johnson, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,613 (100%) |
| Owner Occupied HU | 917 (56.9%) |
| Renter Occupied HU | 495 (30.7%) |
| Vacant Housing Units | 201 (12.5%) |
| Median Home Value | $222,837 |
| Average Home Value | $249,338 |
Housing Distribution
Address Breakdown
Residential
1,152
Single Family
1,152
Multi-Family
0
Businesses
73
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices