477 Dunham RdBethelVT05032
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Bethel rental at 477 Dunham Rd, Bethel, VT, 05032 sits in the solid-income band: 9.26% gross yield, $5,630/mo rent, $774/mo net after the $3,283/mo debt service, DSCR 1.71. Entry price of $730,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $201,686 and $6,723/yr in principal reduction bring total cumulative return to $328,045.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $774 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,630 |
| Total Monthly Debt Service | $4,566 |
| DSCR Ratio | 1.23x |
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.
Single Family
Built in 1992
4.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05032, Bethel, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,516 (100%) |
| Owner Occupied HU | 923 (60.9%) |
| Renter Occupied HU | 258 (17.0%) |
| Vacant Housing Units | 335 (22.1%) |
| Median Home Value | $335,177 |
| Average Home Value | $357,083 |
Housing Distribution
Address Breakdown
Residential
914
Single Family
914
Multi-Family
0
Businesses
104
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
Single Family
Built in 1992
4.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05032, Bethel, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,516 (100%) |
| Owner Occupied HU | 923 (60.9%) |
| Renter Occupied HU | 258 (17.0%) |
| Vacant Housing Units | 335 (22.1%) |
| Median Home Value | $335,177 |
| Average Home Value | $357,083 |
Housing Distribution
Address Breakdown
Residential
914
Single Family
914
Multi-Family
0
Businesses
104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices