211 Upper Dam 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 211 Upper Dam Road, Wilmington, VT, 05363 priced at $430,000 converts $3,512/mo rent into $651/mo cash flow after a $2,105/mo obligation. Total monthly income equals $3,512/mo, and annual cash flow totals $7,811/yr on $142,545 invested. Return on cash invested prints 25.39% in year one, and rental yield reads 9.8% against a $430,000 entry. Equity gained on principal adds $2,775/yr, while 5% annual appreciation compiles into $118,801 by year five. Five-year ROI reaches 132.83% and total cumulative return in cash sums $189,339. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,512/mo property income covering a $2,105/mo payment, not borrower’s personal income.
Single Family
Built in 1987
0.46 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: Monique B White • Deerfield Valley Real Estate
Mls Name: PrimeMLS
Mls ID: #5049356