Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Wilmington at 82 Two Brook Drive, Wilmington, VT, 05363 earns $1,252/mo cash flow from $2,916/mo rent with a $1,224/mo payment. Total monthly income totals $2,916/mo, and annual cash flow totals $15,029/yr on $82,875 capital. ROI tracks 38.04% on current figures, and rental yield reads 14% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 200.73% and total cumulative return in cash sums $166,354. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,916/mo property income instead of your personal income.
Single Family
Built in 1976
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 05363, Wilmington, VT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,589 (100%) |
| Owner Occupied HU | 802 (31.0%) |
| Renter Occupied HU | 283 (10.9%) |
| Vacant Housing Units | 1,504 (58.1%) |
| Median Home Value | $316,774 |
| Average Home Value | $400,237 |
Residential
615
Single Family
615
Multi-Family
0
Businesses
149
Date | Event | Price |
|---|---|---|
| 2025-06-13 | Sold | $250,000 |
| 2025-05-23 | Contingent | $300,000 |
| 2025-03-05 | Price change | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-05 | N/A | N/A | $205,710 | 84.68% |
| 2023-11-05 | N/A | N/A | $111,390 | N/A |
| 2022-11-05 | N/A | N/A | $111,390 | N/A |
Listed by: Tony Tribuno • Skihome Realty
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #4997452
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 2025-11-04 22:27:47 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.
