857 S Brownell RoadWillistonVT05495
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 Williston at 857 S Brownell Road, Williston, VT, 05495 priced at $416,000 converts $2,977/mo rent into $210/mo cash flow after a $2,036/mo obligation. Total monthly income equals $2,977/mo, and annual cash flow totals $2,514/yr on $137,904 invested. Return on cash invested prints 21.73% in year one, and rental yield reads 8.59% against a $416,000 entry. Equity gained on principal adds $2,684/yr, while 5% annual appreciation compiles into $114,933 by year five. Five-year ROI reaches 113.23% and total cumulative return in cash sums $156,155. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,977/mo property income covering a $2,036/mo payment, not borrower’s personal income.
Single Family
Built in 1952
0.55 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 |
Housing Distribution
Address Breakdown
Residential
5,010
Single Family
4,353
Multi-Family
657
Businesses
882
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Flex Realty Group • Flex Realty
Mls Name: PrimeMLS
Mls Provider:
Mls ID: #5037917
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.