51 Maple StLyndonvilleVT05851
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow51 Maple St, Lyndonville, VT, 05851 in Lyndonville earns its strong cash-flow label: 13.69% yield, $3,881/mo rent, $1,618/mo net income, DSCR 2.54. The $340,100 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $93,963 by year five. Combined with $3,132/yr in principal paydown, total projected return reaches $233,804.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.7% | 5.2% |
| Monthly Cash Flow | $1,618 | $650 |
City averages based on Lyndonville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,881 |
| Total Monthly Debt Service | $2,127 |
| DSCR Ratio | 1.82x |
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 1897
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05851, Lyndonville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,864 (100%) |
| Owner Occupied HU | 1,824 (63.7%) |
| Renter Occupied HU | 700 (24.4%) |
| Vacant Housing Units | 340 (11.9%) |
| Median Home Value | $242,164 |
| Average Home Value | $282,804 |
Housing Distribution
Address Breakdown
Residential
1,804
Single Family
1,751
Multi-Family
53
Businesses
202
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 1897
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05851, Lyndonville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,864 (100%) |
| Owner Occupied HU | 1,824 (63.7%) |
| Renter Occupied HU | 700 (24.4%) |
| Vacant Housing Units | 340 (11.9%) |
| Median Home Value | $242,164 |
| Average Home Value | $282,804 |
Housing Distribution
Address Breakdown
Residential
1,804
Single Family
1,751
Multi-Family
53
Businesses
202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A