360 Carroll RoadWaitsfieldVT05673
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 360 Carroll Road, Waitsfield, VT, 05673 in Waitsfield worth modelling. At $750,000 with a 8.28% gross yield, the $5,174/mo rent leaves $185/mo after the $3,372/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.53 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $207,211 by year five; $6,908/yr in principal reduction adds further equity. Total projected return: $297,832.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $185 | $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 | $5,174 |
| Total Monthly Debt Service | $4,691 |
| DSCR Ratio | 1.10x |
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 2019
1.95 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 2019
1.95 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