4 Westside VillageGrand IsleVT05458
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
Investment property for sale in Grand Isle at 4 Westside Village, Grand Isle, VT, 05458 uses $142,512 cash to close to unlock $9,025/yr annual cash flow and $752/mo monthly cash flow. Total monthly income runs $3,612/mo, and a $2,104/mo payment keeps the spread at $752/mo. Purchase price stands at $429,900, and rental yield measures 10.08% with $3,612/mo rent. Return on cash invested shows 26.24% in year one, and 5% annual appreciation builds toward $118,773 over five years. Five-year ROI reaches 137.43% and total cumulative return in cash records $195,859. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,612/mo property income covering a $2,104/mo payment rather than investor’s personal income.
Condo
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05458, Grand Isle, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,295 (100%) |
| Owner Occupied HU | 816 (63.0%) |
| Renter Occupied HU | 140 (10.8%) |
| Vacant Housing Units | 339 (26.2%) |
| Median Home Value | $448,447 |
| Average Home Value | $512,028 |
Housing Distribution
Address Breakdown
Residential
1,003
Single Family
980
Multi-Family
23
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Franz Rosenberger • Coldwell Banker Islands Realty
Mls Name: PrimeMLS
Mls ID: #5067965