J3 Stonehedge DriveSouth BurlingtonVT05403
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 South Burlington at J3 Stonehedge Drive, South Burlington, VT, 05403 priced at $365,000 pairs $3,418/mo rent with $990/mo cash flow after a $1,786/mo payment. Total monthly income equals $3,418/mo, and annual cash flow comes to $11,882/yr on $120,998 invested. Return on cash invested is 29.73% in year one, and rental yield stands at 11.24% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 156.14% and total cumulative return in cash reaches $188,923. For financing, Ziffy Mortgage’s DSCR program evaluates $3,418/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 05403, South Burlington, VT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,165 (100%) |
| Owner Occupied HU | 6,095 (60.0%) |
| Renter Occupied HU | 3,434 (33.8%) |
| Vacant Housing Units | 636 ( 6.3%) |
| Median Home Value | $490,417 |
| Average Home Value | $520,256 |
Housing Distribution
Address Breakdown
Residential
10,002
Single Family
7,760
Multi-Family
2,242
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wen K Dong • KW Vermont
Mls Name: PrimeMLS
Mls ID: #5068389