82 Allen RoadGrand IsleVT05458
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
Investment property for sale in Grand Isle at 82 Allen Road, Grand Isle, VT, 05458 with 5% annual appreciation on a $175,000 basis while $1,380/mo rent supports operations. Total monthly income totals $1,380/mo and a $857/mo payment preserves $215/mo for cash returns. Annual cash flow comes to $2,583/yr on $58,013 deployed, and return on cash invested reaches 24.36% in year one. Equity gained on principal adds $1,129/yr, and five-year appreciation sums $48,349 alongside rental yield of 9.46%. Five-year ROI measures 127.39% and total cumulative return in cash totals $73,903.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,380/mo property income versus a $857/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1920
0.69 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05458, Grand Isle, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,295 (100%) |
| Owner Occupied HU | 816 (63.0%) |
| Renter Occupied HU | 140 (10.8%) |
| Vacant Housing Units | 339 (26.2%) |
| Median Home Value | $448,447 |
| Average Home Value | $512,028 |
Housing Distribution
Address Breakdown
Residential
1,003
Single Family
980
Multi-Family
23
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrea Hossley • Ridgeline Real Estate
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5029340
Disclaimer: Copyright 2025 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data last updated 2025-02-19 21:33:35 PST. This display of listings may or may not be the entire Compilation from the PrimeMLS database, and PrimeMLS does not guarantee the accuracy of such information.