26 Perkins Drive, Essex Jct, VT, 05452 | $275/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

3 Bed
2 Bath
776 sft

230 Mountainside Drive UNIT D301, Stowe, VT, 05672

2 Bed
1 Bath
1113 sft

11 Russell Street, Winooski, VT, 05404

2 Bed
2 Bath
1080 sft

221 Lyman Meadow #P2, Hinesburg, VT, 05461

5 Bed
2 Bath
1964 sft

65-67 North Willard Street, Burlington, VT, 05401

Nearby investment properties with comparable prices

2 Bed
2 Bath
960 sft

131 Main Street #302, Burlington, VT, 05401

3 Bed
3 Bath
2064 sft

16 Lapierre Drive, Milton, VT, 05468

2 Bed
1 Bath
988 sft

44 Edgemoor Drive, Burlington, VT, 05408

3 Bed
1 Bath
1294 sft

82 Hood Street, Winooski, VT, 05404

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Essex Jct at 26 Perkins Drive, Essex Jct, VT, 05452 listed at $440,000 pairs $3,203/mo rent with a $2,154/mo payment to leave $275/mo cash flow. Total monthly income runs $3,203/mo, and annual cash flow reaches $3,304/yr on $145,860 cash to close. Return on cash invested measures 22.17% in year one, and rental yield registers 8.74% at a $440,000 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,564 by year five. Five-year ROI tracks 115.61% and total cumulative return in cash totals $168,634. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,203/mo property income relative to a $2,154/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1990

N/A 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