884 Hawkins RoadDanvilleVT05828
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 Danville at 884 Hawkins Road, Danville, VT, 05828 priced at $549,000 pairs $4,576/mo rent with $924/mo cash flow after a $2,687/mo payment. Total monthly income equals $4,576/mo, and annual cash flow comes to $11,084/yr on $180,621 invested. Return on cash invested is 26.2% in year one, and rental yield stands at 10% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 137.14% and total cumulative return in cash reaches $247,700. For financing, Ziffy Mortgage’s DSCR program evaluates $4,576/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1870
5.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05828, Danville, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,067 (100%) |
| Owner Occupied HU | 768 (72.0%) |
| Renter Occupied HU | 109 (10.2%) |
| Vacant Housing Units | 190 (17.8%) |
| Median Home Value | $350,000 |
| Average Home Value | $367,253 |
Housing Distribution
Address Breakdown
Residential
809
Single Family
809
Multi-Family
0
Businesses
56
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices