48 Villager LoopWest DoverVT05356
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 West Dover at 48 Villager Loop, West Dover, VT, 05356 priced at $399,900 converts $3,578/mo rent into $918/mo cash flow after a $1,957/mo obligation. Total monthly income equals $3,578/mo, and annual cash flow totals $11,014/yr on $132,567 invested. Return on cash invested prints 28.22% in year one, and rental yield reads 10.74% against a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation compiles into $110,485 by year five. Five-year ROI reaches 148% and total cumulative return in cash sums $196,196. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,578/mo property income covering a $1,957/mo payment, not borrower’s personal income.
Single Family
Built in 1986
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05356, West Dover, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,785 (100%) |
| Owner Occupied HU | 476 (17.1%) |
| Renter Occupied HU | 142 ( 5.1%) |
| Vacant Housing Units | 2,167 (77.8%) |
| Median Home Value | $380,392 |
| Average Home Value | $469,238 |
Housing Distribution
Address Breakdown
Residential
119
Single Family
89
Multi-Family
30
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patrice Schneider • Southern Vermont Realty Group
Mls Name: PrimeMLS
Mls ID: #5051192