226 Crosby HeightsWalthamVT05491
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 Waltham at 226 Crosby Heights, Waltham, VT, 05491 uses $210,527 cash to close to unlock $23,710/yr annual cash flow and $1,976/mo monthly cash flow. Total monthly income runs $6,233/mo, and a $3,132/mo payment keeps the spread at $1,976/mo. Purchase price stands at $639,900, and rental yield measures 11.69% with $6,233/mo rent. Return on cash invested shows 31.32% in year one, and 5% annual appreciation builds toward $176,793 over five years. Five-year ROI reaches 164.63% and total cumulative return in cash records $346,583. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,233/mo property income covering a $3,132/mo payment rather than investor’s personal income.
Single Family
Built in 1986
10.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05491, Vergennes, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,023 (100%) |
| Owner Occupied HU | 1,939 (64.1%) |
| Renter Occupied HU | 623 (20.6%) |
| Vacant Housing Units | 461 (15.2%) |
| Median Home Value | $359,498 |
| Average Home Value | $398,878 |
Housing Distribution
Address Breakdown
Residential
2,609
Single Family
2,510
Multi-Family
99
Businesses
217
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Connor Johnson • KW Vermont
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5040026
Disclaimer: Copyright 2025 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 2025-06-04 13:44:54 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.