22 Hubbard Park DriveEast CalaisVT05602
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 East Calais at 22 Hubbard Park Drive, East Calais, VT, 05602 priced at $350,000 converts $2,409/mo rent into $81/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,409/mo, and annual cash flow totals $967/yr on $116,025 invested. Return on cash invested prints 20.74% in year one, and rental yield reads 8.26% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 107.93% and total cumulative return in cash sums $125,222. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,409/mo property income covering a $1,713/mo payment, not borrower’s personal income.
Single Family
Built in 1964
0.81 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05602, Montpelier, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,099 (100%) |
| Owner Occupied HU | 3,698 (60.6%) |
| Renter Occupied HU | 1,967 (32.3%) |
| Vacant Housing Units | 434 ( 7.1%) |
| Median Home Value | $386,997 |
| Average Home Value | $427,179 |
Housing Distribution
Address Breakdown
Residential
6,056
Single Family
5,636
Multi-Family
420
Businesses
730
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lucy Ferrada • Heney Realtors - Element Real Estate (Montpelier)
Mls Name: PrimeMLS
Mls ID: #5071695