415 Locust Hill RoadShelburneVT05482
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 415 Locust Hill Road, Shelburne, VT, 05482 in Shelburne. Priced at $312,000, it generates $2,972/mo in gross rent and $897/mo in net monthly cash flow, a 11.43% yield that comfortably supports the 2.12 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,761. Five-year appreciation: $86,200. Equity from principal paydown: $2,874/yr. Total projected cumulative return: $176,637.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 6.2% |
| Monthly Cash Flow | $897 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $2,972 |
| Total Monthly Debt Service | $1,952 |
| DSCR Ratio | 1.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1985
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
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
Townhouse
Built in 1985
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