435 South Bay CircleColchesterVT05446
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 Colchester at 435 South Bay Circle, Colchester, VT, 05446 generates $4,754/mo in rent and, after a $3,402/mo payment, leaves $130/mo in cash flow. Total monthly income is $4,754/mo, and annual cash flow is $1,559/yr on $228,655 invested. Return on cash invested sits at 20.74% in year one, and rental yield is 8.21% on a $695,000 entry. Equity gained on principal adds $4,485/yr, while 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 107.88% and total cumulative return in cash sums $246,678. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,754/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05446, Colchester, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,960 (100%) |
| Owner Occupied HU | 5,376 (67.5%) |
| Renter Occupied HU | 1,892 (23.8%) |
| Vacant Housing Units | 692 ( 8.7%) |
| Median Home Value | $480,150 |
| Average Home Value | $541,069 |
Housing Distribution
Address Breakdown
Residential
7,427
Single Family
7,273
Multi-Family
154
Businesses
633
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elise Polli • Polli Properties
Mls Name: PrimeMLS
Mls ID: #5049843