24 Wilsons End PlaceEssex JunctionVT05452
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 Essex Junction at 24 Wilsons End Place, Essex Junction, VT, 05452 priced at $389,000 pairs $3,733/mo rent with $1,145/mo cash flow after a $1,904/mo payment. Total monthly income equals $3,733/mo, and annual cash flow comes to $13,740/yr on $128,954 invested. Return on cash invested is 30.56% in year one, and rental yield stands at 11.52% on a $389,000 basis. Equity gained on principal adds $2,510/yr, and 5% annual appreciation accumulates to $107,474 by year five. Five-year ROI measures 160.58% and total cumulative return in cash reaches $207,078. For financing, Ziffy Mortgage’s DSCR program evaluates $3,733/mo property income against a $1,904/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2023
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05452, Essex Junction, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,988 (100%) |
| Owner Occupied HU | 6,902 (69.1%) |
| Renter Occupied HU | 2,778 (27.8%) |
| Vacant Housing Units | 308 ( 3.1%) |
| Median Home Value | $450,641 |
| Average Home Value | $493,853 |
Housing Distribution
Address Breakdown
Residential
9,867
Single Family
9,092
Multi-Family
775
Businesses
603
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Flex Realty Group • Flex Realty
Mls Name: PrimeMLS
Mls ID: #5045505