220 Mountainside Drive #E301StoweVT05672
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 220 Mountainside Drive #E301, Stowe, VT, 05672 in Stowe: $3,094/mo in rent, $931/mo net, 11.42% gross yield, all on a $325,000 acquisition. The 2.12 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $89,792 in value, and $2,993/yr in principal paydown steadily builds equity. Projected total cumulative return: $183,882.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $931 | $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 | $3,094 |
| Total Monthly Debt Service | $2,033 |
| DSCR Ratio | 1.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Condo
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05672, Stowe, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,871 (100%) |
| Owner Occupied HU | 1,567 (40.5%) |
| Renter Occupied HU | 712 (18.4%) |
| Vacant Housing Units | 1,592 (41.1%) |
| Median Home Value | $664,175 |
| Average Home Value | $738,606 |
Housing Distribution
Address Breakdown
Residential
2,656
Single Family
2,558
Multi-Family
98
Businesses
502
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
Condo
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05672, Stowe, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,871 (100%) |
| Owner Occupied HU | 1,567 (40.5%) |
| Renter Occupied HU | 712 (18.4%) |
| Vacant Housing Units | 1,592 (41.1%) |
| Median Home Value | $664,175 |
| Average Home Value | $738,606 |
Housing Distribution
Address Breakdown
Residential
2,656
Single Family
2,558
Multi-Family
98
Businesses
502
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amy Thompson • BHHS Vermont Realty Group/Morrisville-Stowe
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5080135
Disclaimer: Copyright 2026 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2026-04-02 12:55:48 PDT. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.