25B Boulder Ridge Drive #BWest DoverVT05356
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 West Dover at 25B Boulder Ridge Drive #B, West Dover, VT, 05356 offers $7,202/mo rent that, after a $4,283/mo payment, leaves $1,380/mo cash flow. Total monthly income is $7,202/mo, and annual cash flow is $16,565/yr on $287,875 cash. Return on cash invested measures 25.81% in year one, and rental yield stands at 9.88% at a $875,000 entry. Equity gained on principal adds $5,646/yr while 5% annual appreciation compounds into $241,746 by year five. Five-year ROI records 135.09% and total cumulative return in cash reaches $388,895. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,202/mo property income versus a $4,283/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2016
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05356, West Dover, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,785 (100%) |
| Owner Occupied HU | 476 (17.1%) |
| Renter Occupied HU | 142 ( 5.1%) |
| Vacant Housing Units | 2,167 (77.8%) |
| Median Home Value | $380,392 |
| Average Home Value | $469,238 |
Housing Distribution
Address Breakdown
Residential
119
Single Family
89
Multi-Family
30
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John G Redd • Skihome Realty
Mls Name: PrimeMLS
Mls ID: #5073072