786 E Warren RoadWaitsfieldVT05673
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 Waitsfield at 786 E Warren Road, Waitsfield, VT, 05673 priced at $490,000 converts $4,000/mo rent into $740/mo cash flow after a $2,398/mo obligation. Total monthly income equals $4,000/mo, and annual cash flow totals $8,885/yr on $162,435 invested. Return on cash invested prints 25.38% in year one, and rental yield reads 9.8% against a $490,000 entry. Equity gained on principal adds $3,162/yr, while 5% annual appreciation compiles into $135,378 by year five. Five-year ROI reaches 132.79% and total cumulative return in cash sums $215,700. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,000/mo property income covering a $2,398/mo payment, not borrower’s personal income.
Single Family
Built in 1974
1.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05673, Waitsfield, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,898 (100%) |
| Owner Occupied HU | 1,008 (53.1%) |
| Renter Occupied HU | 264 (13.9%) |
| Vacant Housing Units | 626 (33.0%) |
| Median Home Value | $531,333 |
| Average Home Value | $601,563 |
Housing Distribution
Address Breakdown
Residential
1,088
Single Family
1,062
Multi-Family
26
Businesses
280
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carlos Lopez • KW Vermont
Mls Name: PrimeMLS
Mls ID: #5057450