22 Chelsea CircleSouth BurlingtonVT05403
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 South Burlington at 22 Chelsea Circle, South Burlington, VT, 05403 priced at $385,000 converts $3,547/mo rent into $986/mo cash flow after a $1,884/mo obligation. Total monthly income equals $3,547/mo, and annual cash flow totals $11,832/yr on $127,628 invested. Return on cash invested prints 29.18% in year one, and rental yield reads 11.06% against a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,368 by year five. Five-year ROI reaches 153.2% and total cumulative return in cash sums $195,526. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,547/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Townhouse
Built in 1980
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05403, South Burlington, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,165 (100%) |
| Owner Occupied HU | 6,095 (60.0%) |
| Renter Occupied HU | 3,434 (33.8%) |
| Vacant Housing Units | 636 ( 6.3%) |
| Median Home Value | $490,417 |
| Average Home Value | $520,256 |
Housing Distribution
Address Breakdown
Residential
10,002
Single Family
7,760
Multi-Family
2,242
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Danaher • Ridgeline Real Estate
Mls Name: PrimeMLS
Mls ID: #5060825