3 Brocklebank RoadTunbridgeVT05077
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 Tunbridge at 3 Brocklebank Road, Tunbridge, VT, 05077 priced at $445,000 converts $3,392/mo rent into $432/mo cash flow after a $2,178/mo obligation. Total monthly income equals $3,392/mo, and annual cash flow totals $5,178/yr on $147,518 invested. Return on cash invested prints 23.42% in year one, and rental yield reads 9.15% against a $445,000 entry. Equity gained on principal adds $2,872/yr, while 5% annual appreciation compiles into $122,945 by year five. Five-year ROI reaches 122.29% and total cumulative return in cash sums $180,392. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,392/mo property income covering a $2,178/mo payment, not borrower’s personal income.
Single Family
Built in 2000
1.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05077, Tunbridge, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 694 (100%) |
| Owner Occupied HU | 453 (65.3%) |
| Renter Occupied HU | 85 (12.2%) |
| Vacant Housing Units | 156 (22.5%) |
| Median Home Value | $334,836 |
| Average Home Value | $369,741 |
Housing Distribution
Address Breakdown
Residential
453
Single Family
453
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices