277 Topnotch Drive #465StoweVT05672
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow277 Topnotch Drive #465, Stowe, VT, 05672 in Stowe earns its strong cash-flow label: 11.65% yield, $5,329/mo rent, $1,677/mo net income, DSCR 2.16. The $549,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $151,679 by year five. Combined with $5,056/yr in principal paydown, total projected return reaches $317,161.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $1,677 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,329 |
| Total Monthly Debt Service | $3,434 |
| DSCR Ratio | 1.55x |
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.
Condo
Built in 1969
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05672, Stowe, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,871 (100%) |
| Owner Occupied HU | 1,567 (40.5%) |
| Renter Occupied HU | 712 (18.4%) |
| Vacant Housing Units | 1,592 (41.1%) |
| Median Home Value | $664,175 |
| Average Home Value | $738,606 |
Housing Distribution
Address Breakdown
Residential
2,656
Single Family
2,558
Multi-Family
98
Businesses
502
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
Condo
Built in 1969
0.66 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05672, Stowe, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,871 (100%) |
| Owner Occupied HU | 1,567 (40.5%) |
| Renter Occupied HU | 712 (18.4%) |
| Vacant Housing Units | 1,592 (41.1%) |
| Median Home Value | $664,175 |
| Average Home Value | $738,606 |
Housing Distribution
Address Breakdown
Residential
2,656
Single Family
2,558
Multi-Family
98
Businesses
502
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices