416 Gosselin Hill RoadEast CalaisVT05650
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 Calais at 416 Gosselin Hill Road, East Calais, VT, 05650 priced at $545,000 converts $4,076/mo rent into $450/mo cash flow after a $2,668/mo obligation. Total monthly income equals $4,076/mo, and annual cash flow totals $5,396/yr on $179,305 invested. Return on cash invested prints 23.07% in year one, and rental yield reads 8.97% against a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation compiles into $150,573 by year five. Five-year ROI reaches 120.37% and total cumulative return in cash sums $215,832. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,076/mo property income covering a $2,668/mo payment, not borrower’s personal income.
Single Family
Built in 1995
4.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05650, East Calais, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 622 (100%) |
| Owner Occupied HU | 360 (57.9%) |
| Renter Occupied HU | 59 ( 9.5%) |
| Vacant Housing Units | 203 (32.6%) |
| Median Home Value | $362,903 |
| Average Home Value | $430,125 |
Housing Distribution
Address Breakdown
Residential
428
Single Family
428
Multi-Family
0
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Timothy Heney • Heney Realtors - Element Real Estate (Montpelier)
Mls Name: PrimeMLS
Mls ID: #5065100