228 Gage RoadNewport CenterVT05857
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 Newport Center at 228 Gage Road, Newport Center, VT, 05857 listed at $380,000 pairs $3,800/mo rent with a $1,860/mo payment to leave $1,272/mo cash flow. Total monthly income runs $3,800/mo, and annual cash flow reaches $15,262/yr on $125,970 cash to close. Return on cash invested measures 32.02% in year one, and rental yield registers 12% at a $380,000 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,987 by year five. Five-year ROI tracks 168.42% and total cumulative return in cash totals $212,161. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,800/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2008
1.80 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05857, Newport Center, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 787 (100%) |
| Owner Occupied HU | 453 (57.6%) |
| Renter Occupied HU | 120 (15.2%) |
| Vacant Housing Units | 214 (27.2%) |
| Median Home Value | $261,685 |
| Average Home Value | $302,362 |
Housing Distribution
Address Breakdown
Residential
546
Single Family
546
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jenna Flynn • Jim Campbell Real Estate
Mls Name: PrimeMLS
Mls ID: #5074621