Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Montpelier at 3 Moonlight Terrace, Montpelier, VT, 05602 offers $1,406/mo rent that, after a $857/mo payment, leaves $241/mo cash flow. Total monthly income is $1,406/mo, and annual cash flow is $2,895/yr on $58,013 cash. Return on cash invested measures 24.9% in year one, and rental yield stands at 9.64% at a $175,000 entry. Equity gained on principal adds $1,129/yr while 5% annual appreciation compounds into $48,349 by year five. Five-year ROI records 130.27% and total cumulative return in cash reaches $75,571. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,406/mo property income versus a $857/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1943
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 05602, Montpelier, VT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,099 (100%) |
| Owner Occupied HU | 3,698 (60.6%) |
| Renter Occupied HU | 1,967 (32.3%) |
| Vacant Housing Units | 434 ( 7.1%) |
| Median Home Value | $386,997 |
| Average Home Value | $427,179 |
Residential
6,056
Single Family
5,636
Multi-Family
420
Businesses
730
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michele Smedy • KW Vermont - Barre
Mls Name: PrimeMLS
Mls ID: #5070604
