356 Hyland Hill RoadWashingtonVT05675
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 356 Hyland Hill Road, Washington, VT, 05675 in Washington. Priced at $575,000, it generates $5,005/mo in gross rent and $1,180/mo in net monthly cash flow, a 10.45% yield that comfortably supports the 1.94 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $14,158. Five-year appreciation: $158,862. Equity from principal paydown: $5,296/yr. Total projected cumulative return: $295,051.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $1,180 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,005 |
| Total Monthly Debt Service | $3,597 |
| DSCR Ratio | 1.39x |
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 2004
13.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05675, Washington, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 481 (100%) |
| Owner Occupied HU | 337 (70.1%) |
| Renter Occupied HU | 46 ( 9.6%) |
| Vacant Housing Units | 98 (20.4%) |
| Median Home Value | $245,513 |
| Average Home Value | $339,102 |
Housing Distribution
Address Breakdown
Residential
333
Single Family
330
Multi-Family
3
Businesses
15
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 2004
13.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05675, Washington, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 481 (100%) |
| Owner Occupied HU | 337 (70.1%) |
| Renter Occupied HU | 46 ( 9.6%) |
| Vacant Housing Units | 98 (20.4%) |
| Median Home Value | $245,513 |
| Average Home Value | $339,102 |
Housing Distribution
Address Breakdown
Residential
333
Single Family
330
Multi-Family
3
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: PrimeMLS
Mls ID: #5080890