2477 US Route 5 Route #C-11DerbyVT05829
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 Derby at 2477 US Route 5 Route #C-11, Derby, VT, 05829 generates $845/mo in rent and, after a $534/mo payment, leaves $119/mo in cash flow. Total monthly income is $845/mo, and annual cash flow is $1,432/yr on $36,134 invested. Return on cash invested sits at 23.87% in year one, and rental yield is 9.3% on a $109,000 entry. Equity gained on principal adds $703/yr, while 5% annual appreciation builds toward $30,115 over five years. Five-year ROI reaches 124.83% and total cumulative return in cash sums $45,106. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $845/mo property income rather than buyer’s personal income.
Manufactured
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05829, Derby, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,157 (100%) |
| Owner Occupied HU | 712 (61.5%) |
| Renter Occupied HU | 196 (16.9%) |
| Vacant Housing Units | 249 (21.5%) |
| Median Home Value | $258,125 |
| Average Home Value | $332,037 |
Housing Distribution
Address Breakdown
Residential
679
Single Family
679
Multi-Family
0
Businesses
108
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Larry Faust • Big Bear Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5057013
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 2025-09-11 13:29:59 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.