413 Locust Hill #4ShelburneVT05482
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 Shelburne at 413 Locust Hill #4, Shelburne, VT, 05482 listed at $318,000 pairs $2,880/mo rent with a $1,556/mo payment to leave $765/mo cash flow. Total monthly income runs $2,880/mo, and annual cash flow reaches $9,178/yr on $105,417 cash to close. Return on cash invested measures 28.62% in year one, and rental yield registers 10.87% at a $318,000 basis. Equity gained on principal adds $2,052/yr, and annual property appreciation at 5% supports $87,858 by year five. Five-year ROI tracks 150.13% and total cumulative return in cash totals $158,267. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,880/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05482, Shelburne, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,743 (100%) |
| Owner Occupied HU | 2,689 (71.8%) |
| Renter Occupied HU | 819 (21.9%) |
| Vacant Housing Units | 235 ( 6.3%) |
| Median Home Value | $654,963 |
| Average Home Value | $702,437 |
Housing Distribution
Address Breakdown
Residential
3,452
Single Family
2,896
Multi-Family
556
Businesses
359
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices