319 Bushnell RoadWaitsfieldVT05673
INVESTMENT ANALYSIS
Investment Verdict
Solid Income319 Bushnell Road, Waitsfield, VT, 05673 in Waitsfield earns a respectable 8.19% gross yield at $900,000, but after the $4,047/mo mortgage the net cash flow is $156/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.52) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $248,653 over five years, making equity the dominant return driver. Total projected return: $353,161.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $156 | $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 | $6,144 |
| Total Monthly Debt Service | $5,629 |
| DSCR Ratio | 1.09x |
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 1972
36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
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 1972
36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ginny Hanson • KW Vermont- Mad River Valley
Mls Name: PrimeMLS
Mls ID: #5058280