3603 Bruce Badger Memorial HighwayDanvilleVT05828
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 Danville at 3603 Bruce Badger Memorial Highway, Danville, VT, 05828 generates $2,704/mo in rent and, after a $1,904/mo payment, leaves $116/mo in cash flow. Total monthly income is $2,704/mo, and annual cash flow is $1,392/yr on $128,954 invested. Return on cash invested sits at 20.99% in year one, and rental yield is 8.34% on a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation builds toward $107,474 over five years. Five-year ROI reaches 109.23% and total cumulative return in cash sums $140,862. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,704/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05828, Danville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,067 (100%) |
| Owner Occupied HU | 768 (72.0%) |
| Renter Occupied HU | 109 (10.2%) |
| Vacant Housing Units | 190 (17.8%) |
| Median Home Value | $350,000 |
| Average Home Value | $367,253 |
Housing Distribution
Address Breakdown
Residential
809
Single Family
809
Multi-Family
0
Businesses
56
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices