2274 MacIntosh Hill RoadBethelVT05032
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2274 MacIntosh Hill Road, Bethel, VT, 05032 in Bethel. Priced at $285,000, it generates $2,765/mo in gross rent and $869/mo in net monthly cash flow, a 11.64% yield that comfortably supports the 2.16 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,425. Five-year appreciation: $78,740. Equity from principal paydown: $2,625/yr. Total projected cumulative return: $164,543.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $869 | $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 | $2,765 |
| Total Monthly Debt Service | $1,783 |
| DSCR Ratio | 1.55x |
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.
Single Family
Built in 2009
34.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05032, Bethel, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,516 (100%) |
| Owner Occupied HU | 923 (60.9%) |
| Renter Occupied HU | 258 (17.0%) |
| Vacant Housing Units | 335 (22.1%) |
| Median Home Value | $335,177 |
| Average Home Value | $357,083 |
Housing Distribution
Address Breakdown
Residential
914
Single Family
914
Multi-Family
0
Businesses
104
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
Single Family
Built in 2009
34.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05032, Bethel, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,516 (100%) |
| Owner Occupied HU | 923 (60.9%) |
| Renter Occupied HU | 258 (17.0%) |
| Vacant Housing Units | 335 (22.1%) |
| Median Home Value | $335,177 |
| Average Home Value | $357,083 |
Housing Distribution
Address Breakdown
Residential
914
Single Family
914
Multi-Family
0
Businesses
104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices