357 Locust Hill RoadShelburneVT05482
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 Shelburne at 357 Locust Hill Road, Shelburne, VT, 05482 priced at $399,000 converts $3,562/mo rent into $907/mo cash flow after a $1,953/mo obligation. Total monthly income equals $3,562/mo, and annual cash flow totals $10,889/yr on $132,269 invested. Return on cash invested prints 28.14% in year one, and rental yield reads 10.71% against a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation compiles into $110,236 by year five. Five-year ROI reaches 147.61% and total cumulative return in cash sums $195,242. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,562/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05482, Shelburne, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,743 (100%) |
| Owner Occupied HU | 2,689 (71.8%) |
| Renter Occupied HU | 819 (21.9%) |
| Vacant Housing Units | 235 ( 6.3%) |
| Median Home Value | $654,963 |
| Average Home Value | $702,437 |
Housing Distribution
Address Breakdown
Residential
3,452
Single Family
2,896
Multi-Family
556
Businesses
359
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices