299 Dover RoadSouth NewfaneVT05351
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew South Newfane rentals match the income profile of 299 Dover Road, South Newfane, VT, 05351. Listed at $330,000, gross rent is $18,000/mo and net cash flow is $15,805/mo, a 65.45% yield well above national averages. DSCR 12.13 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $91,173 by year five with $3,039/yr in annual principal reduction, projecting $1,142,811 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 65.5% | 6.2% |
| Monthly Cash Flow | $15,805 | $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 | $18,000 |
| Total Monthly Debt Service | $2,064 |
| DSCR Ratio | 8.72x |
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 1870
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05351, South Newfane, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 260 (100%) |
| Owner Occupied HU | 150 (57.7%) |
| Renter Occupied HU | 32 (12.3%) |
| Vacant Housing Units | 78 (30.0%) |
| Median Home Value | $352,941 |
| Average Home Value | $423,800 |
Housing Distribution
Address Breakdown
Residential
96
Single Family
96
Multi-Family
0
Businesses
4
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 1870
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05351, South Newfane, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 260 (100%) |
| Owner Occupied HU | 150 (57.7%) |
| Renter Occupied HU | 32 (12.3%) |
| Vacant Housing Units | 78 (30.0%) |
| Median Home Value | $352,941 |
| Average Home Value | $423,800 |
Housing Distribution
Address Breakdown
Residential
96
Single Family
96
Multi-Family
0
Businesses
4
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices