25 Woodbine by the Lake #4ColchesterVT05446
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 Colchester at 25 Woodbine by the Lake #4, Colchester, VT, 05446 listed at $378,000 pairs $3,142/mo rent with a $1,850/mo payment to leave $627/mo cash flow. Total monthly income runs $3,142/mo, and annual cash flow reaches $7,528/yr on $125,307 cash to close. Return on cash invested measures 25.92% in year one, and rental yield registers 9.97% at a $378,000 basis. Equity gained on principal adds $2,439/yr, and annual property appreciation at 5% supports $104,434 by year five. Five-year ROI tracks 135.7% and total cumulative return in cash totals $170,037. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,142/mo property income relative to a $1,850/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05446, Colchester, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,960 (100%) |
| Owner Occupied HU | 5,376 (67.5%) |
| Renter Occupied HU | 1,892 (23.8%) |
| Vacant Housing Units | 692 ( 8.7%) |
| Median Home Value | $480,150 |
| Average Home Value | $541,069 |
Housing Distribution
Address Breakdown
Residential
7,427
Single Family
7,273
Multi-Family
154
Businesses
633
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tracie L Carlos • Ridgeline Real Estate
Mls Name: PrimeMLS
Mls ID: #5058607