Baker Plan, The AnnexWillistonVT05495
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 Williston at Baker Plan, The Annex, Williston, VT, 05495 uses $205,132 cash to close to unlock $836/yr annual cash flow and $70/mo monthly cash flow. Total monthly income runs $4,218/mo, and a $3,052/mo payment keeps the spread at $70/mo. Purchase price stands at $623,500, and rental yield measures 8.12% with $4,218/mo rent. Return on cash invested shows 20.47% in year one, and 5% annual appreciation builds toward $172,262 over five years. Five-year ROI reaches 106.42% and total cumulative return in cash records $218,302. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,218/mo property income covering a $3,052/mo payment rather than investor’s personal income.
Townhouse
Built in 2026
N/A 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
