26 Doug Lilley DrivePlainfieldVT05667
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 26 Doug Lilley Drive, Plainfield, VT, 05667 in Plainfield: $4,013/mo in rent, $387/mo in net income, 8.84% gross yield, 1.64 DSCR, all at $545,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $150,573 in appreciation and $5,020/yr in principal paydown projects total cumulative return of $232,652.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.2% |
| Monthly Cash Flow | $387 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,013 |
| Total Monthly Debt Service | $3,409 |
| DSCR Ratio | 1.18x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1881
3.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05667, Plainfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,134 (100%) |
| Owner Occupied HU | 814 (71.8%) |
| Renter Occupied HU | 206 (18.2%) |
| Vacant Housing Units | 114 (10.1%) |
| Median Home Value | $373,832 |
| Average Home Value | $406,744 |
Housing Distribution
Address Breakdown
Residential
1,000
Single Family
1,000
Multi-Family
0
Businesses
36
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
Single Family
Built in 1881
3.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05667, Plainfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,134 (100%) |
| Owner Occupied HU | 814 (71.8%) |
| Renter Occupied HU | 206 (18.2%) |
| Vacant Housing Units | 114 (10.1%) |
| Median Home Value | $373,832 |
| Average Home Value | $406,744 |
Housing Distribution
Address Breakdown
Residential
1,000
Single Family
1,000
Multi-Family
0
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices