39 Whites Hill RoadEast DoverVT05341
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 East Dover at 39 Whites Hill Road, East Dover, VT, 05341 priced at $399,000 converts $2,832/mo rent into $177/mo cash flow after a $1,953/mo obligation. Total monthly income equals $2,832/mo, and annual cash flow totals $2,129/yr on $132,269 invested. Return on cash invested prints 21.52% in year one, and rental yield reads 8.52% 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 112.1% and total cumulative return in cash sums $148,274. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,832/mo property income covering a $1,953/mo payment, not borrower’s personal income.
Single Family
Built in 1993
10.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05341, East Dover, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 313 (100%) |
| Owner Occupied HU | 193 (61.7%) |
| Renter Occupied HU | 25 ( 8.0%) |
| Vacant Housing Units | 95 (30.4%) |
| Median Home Value | $432,143 |
| Average Home Value | $508,731 |
Housing Distribution
Address Breakdown
Residential
103
Single Family
103
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Ellis • Southern Vermont Realty Group
Mls Name: PrimeMLS
Mls ID: #5057820