33D Heritage Condo Way #33D, Woodstock, VT, 05091 | $7/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

33D Heritage Condo Way #33D, Woodstock, VT, 05091 | $7/mo Cash Flow | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1120 sft

9 Stryhas Trailer Court, Ludlow, VT, 05149

3 Bed
1 Bath
1212 sft

6720 VT RT 103, Cuttingsville, VT, 05738

Airbnb Potential+ 1 more

2 Bed
1 Bath
1248 sft

1838 Brown Schoolhouse Road, Reading, VT, 05062

3 Bed
3 Bath
2001 sft

713/715 Qtr. I I I Adams House, Ludlow, VT, 05149

Nearby investment properties with comparable prices

3 Bed
3 Bath
2001 sft

713/715 Qtr. I I I Adams House, Ludlow, VT, 05149

3 Bed
3 Bath
2011 sft

625/627 Q Jackson Gore Adams Rte #3, Ludlow, VT, 05149

3 Bed
2 Bath
1120 sft

9 Stryhas Trailer Court, Ludlow, VT, 05149

3 Bed
1 Bath
1212 sft

6720 VT RT 103, Cuttingsville, VT, 05738

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Woodstock at 33D Heritage Condo Way #33D, Woodstock, VT, 05091 offers a 8.02% rental yield on a $210,000 purchase with $1,404/mo rent. Total monthly income registers $1,404/mo, and a $1,028/mo payment leaves $7/mo available for distribution. Annual cash flow reaches $81/yr on $69,615 to close, and return on cash invested stands at 20.03% in year one. Equity gained on principal adds $1,355/yr while 5% annual appreciation supports $58,019 over five years. Portfolio math shows five-year ROI at 104.09% and total cumulative return in cash at $72,460. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,404/mo property income against a $1,028/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1984

N/A lot

$N/A/sqft

No HOA

More details about the property

This condominium is an end unit in a sought-after condo community, located within walking distance of the high school and the Thompson Center, and a five-minute drive to the center of Woodstock. In the other direction, you are 20 minutes from Killington's skyship parking lot. The first floor features a foyer/mudroom, a sunny kitchen, and a living and dining area with access to the deck. Upstairs, you'll find a studio/office with a washer/dryer, a three-quarter bath, and the primary bedroom. The unit has a designated storage unit in the red barn and a smaller storage closet just outside the front door, perfect for sports equipment. No short-term rentals allowed. Certain dog breeds are prohibited. Rules apply for rental tenants.

Neighborhood Data

Neighborhood data shown for ZIP Code: 05091, Woodstock, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,246 (100%)
Owner Occupied HU	1,283 (57.1%)
Renter Occupied HU	376 (16.7%)
Vacant Housing Units	587 (26.1%)
Median Home Value	$569,444
Average Home Value	$710,417