502 Beam RdHyde ParkVT05655
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow502 Beam Rd, Hyde Park, VT, 05655 in Hyde Park carries a 3.60 coverage ratio, rent of $6,259/mo is 3.60 times the $1,739/mo payment. Rental yield 19.42%. That margin gives both the investor and Ziffy Mortgage's DSCR underwriting a comfortable buffer at a $386,700 acquisition price. No U.S. credit or income documentation required.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 19.4% | 6.2% |
| Monthly Cash Flow | $(975,313) | $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 | $6,259 |
| Total Monthly Debt Service | $981,419 |
| DSCR Ratio | 0.01x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1979
13.48 Acres lot
$N/A/sqft
$979,000 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05655, Hyde Park, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,386 (100%) |
| Owner Occupied HU | 1,066 (76.9%) |
| Renter Occupied HU | 203 (14.6%) |
| Vacant Housing Units | 117 ( 8.4%) |
| Median Home Value | $311,892 |
| Average Home Value | $385,500 |
Housing Distribution
Address Breakdown
Residential
1,157
Single Family
1,051
Multi-Family
106
Businesses
66
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 1979
13.48 Acres lot
$N/A/sqft
$979,000 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05655, Hyde Park, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,386 (100%) |
| Owner Occupied HU | 1,066 (76.9%) |
| Renter Occupied HU | 203 (14.6%) |
| Vacant Housing Units | 117 ( 8.4%) |
| Median Home Value | $311,892 |
| Average Home Value | $385,500 |
Housing Distribution
Address Breakdown
Residential
1,157
Single Family
1,051
Multi-Family
106
Businesses
66
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices