32 Prospect Rock RoadJohnsonVT05656
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 Johnson at 32 Prospect Rock Road, Johnson, VT, 05656 priced at $250,000 pairs $2,432/mo rent with $768/mo cash flow after a $1,224/mo payment. Total monthly income equals $2,432/mo, and annual cash flow comes to $9,221/yr on $82,875 invested. Return on cash invested is 31.04% in year one, and rental yield stands at 11.67% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 163.14% and total cumulative return in cash reaches $135,202. For financing, Ziffy Mortgage’s DSCR program evaluates $2,432/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1900
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05656, Johnson, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,613 (100%) |
| Owner Occupied HU | 917 (56.9%) |
| Renter Occupied HU | 495 (30.7%) |
| Vacant Housing Units | 201 (12.5%) |
| Median Home Value | $222,837 |
| Average Home Value | $249,338 |
Housing Distribution
Address Breakdown
Residential
1,152
Single Family
1,152
Multi-Family
0
Businesses
73
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices