5170 Williston Road, Williston, VT, 05495 | $846/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1282 sft

120 Southview Lane, Williston, VT, 05495

2 Bed
3 Bath
1602 sft

2 Greenfield Road Extension #G8, Essex Junction, VT, 05452

3 Bed
3 Bath
2371 sft

71 Elm Street UNIT SM43, East Thetford, VT, 05043

2 Bed
3 Bath
1658 sft

47 Finch Court, South Burlington, VT, 05403

Nearby investment properties with comparable prices

2 Bed
2 Bath
912 sft

45 Lake Road, Milton, VT, 05468

2 Bed
1 Bath
1021 sft

120 Route 7 North, Milton, VT, 05468

3 Bed
1 Bath
1056 sft

25 Elm Street, Winooski, VT, 05404

2 Bed
2 Bath
823 sft

109 Mountainside Drive #G302, Stowe, VT, 05672

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Williston at 5170 Williston Road, Williston, VT, 05495 generates $3,506/mo in rent and, after a $1,957/mo payment, leaves $846/mo in cash flow. Total monthly income is $3,506/mo, and annual cash flow is $10,150/yr on $132,567 invested. Return on cash invested sits at 27.57% in year one, and rental yield is 10.52% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 144.5% and total cumulative return in cash sums $191,564. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,506/mo property income rather than buyer’s personal income.

Single Family

Built in 1949

0.65 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 05495, Williston, VT area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,204 (100%)
Owner Occupied HU	3,798 (73.0%)
Renter Occupied HU	1,205 (23.2%)
Vacant Housing Units	201 ( 3.9%)
Median Home Value	$555,293
Average Home Value	$580,897