Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Rutland at 39 Forest Street, Rutland, VT, 05701 offers a 10.6% rental yield on a $199,000 purchase with $1,758/mo rent. Total monthly income registers $1,758/mo, and a $974/mo payment leaves $434/mo available for distribution. Annual cash flow reaches $5,209/yr on $65,969 to close, and return on cash invested stands at 27.81% in year one. Equity gained on principal adds $1,284/yr while 5% annual appreciation supports $54,980 over five years. Portfolio math shows five-year ROI at 145.86% and total cumulative return in cash at $96,222. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,758/mo property income against a $974/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1930
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 05701, Rutland, VT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,558 (100%) |
| Owner Occupied HU | 5,532 (52.4%) |
| Renter Occupied HU | 3,784 (35.8%) |
| Vacant Housing Units | 1,242 (11.8%) |
| Median Home Value | $247,267 |
| Average Home Value | $292,444 |
Residential
9,417
Single Family
9,113
Multi-Family
304
Businesses
1,136
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mandolyn McIntyre Crow • Real Broker LLC
Mls Name: PrimeMLS
Mls ID: #5053924
