262 Main StreetDerbyVT05829
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 262 Main Street, Derby, VT, 05829 priced at $310,000 pairs $2,999/mo rent with $937/mo cash flow after a $1,517/mo payment. Total monthly income equals $2,999/mo, and annual cash flow comes to $11,243/yr on $102,765 invested. Return on cash invested is 30.85% in year one, and rental yield stands at 11.61% on a $310,000 basis. Equity gained on principal adds $2,000/yr, and 5% annual appreciation accumulates to $85,647 by year five. Five-year ROI measures 162.11% and total cumulative return in cash reaches $166,591. For financing, Ziffy Mortgage’s DSCR program evaluates $2,999/mo property income against a $1,517/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1850
0.83 Acres 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: Kerry Wevurski • Jim Campbell Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5053458
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 2025-10-26 03:20:36 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.