804 Harbor view Drive #10ASaint AlbansVT05478
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 Saint Albans at 804 Harbor view Drive #10A, Saint Albans, VT, 05478 generates $4,027/mo in rent and, after a $2,883/mo payment, leaves $108/mo in cash flow. Total monthly income is $4,027/mo, and annual cash flow is $1,300/yr on $193,781 invested. Return on cash invested sits at 20.73% in year one, and rental yield is 8.2% on a $589,000 entry. Equity gained on principal adds $3,801/yr, while 5% annual appreciation builds toward $162,730 over five years. Five-year ROI reaches 107.84% and total cumulative return in cash sums $208,982. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,027/mo property income rather than buyer’s personal income.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05478, Saint Albans, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,592 (100%) |
| Owner Occupied HU | 4,568 (60.2%) |
| Renter Occupied HU | 2,325 (30.6%) |
| Vacant Housing Units | 699 ( 9.2%) |
| Median Home Value | $351,416 |
| Average Home Value | $376,562 |
Housing Distribution
Address Breakdown
Residential
6,885
Single Family
6,264
Multi-Family
621
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michelle Bartlett • Bartlett Real Estate
Mls Name: PrimeMLS
Mls ID: #5073197