OFF_MARKETNeutral Deal10 days on market

1499 Shellhouse Mountain Road

1499 Shellhouse Mountain Road, Ferrisburgh, VT 05456, Ferrisburgh, VT 05456
$414,900
Zestimate®:$377,200

Listing Price

Property image 1
1499 Shellhouse Mountain Road, Ferrisburgh, VT 05456
Loc: Ferrisburgh, VT
Days Listed
10
Tax Assessed
$240k
Zestimate®
$377k
Market Rate
Lot Size
1.95 acres
Rent Estimate
$2,567/mo
Est. Cash Flow base
Type
multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Ferrisburgh Central School

PK-5
2.1 mi away
6

Vergennes Union Middle School

7-8
3.5 mi away
8

Vergennes Uhsd #5

9-12
3.5 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.70%
Total ROI
18.2%
Cash Flow
$-128/mo
DSCR
0.94
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-15Pending sale$404,900$84
2026-05-04Price change$404,900$84
2026-04-11Listed for sale$414,900$86
2017-10-06Sold$262,500$55
2011-06-30Sold$92,500$19
2008-10-30Sold$92,500$19
2007-03-31Sold$160,000$33
2005-08-04Sold$159,900$33
1990-04-02Sold$50,000$10

Tax History

YearProperty TaxTax Assessment
2024$0$240,100
2023$0$240,100
2022$0$240,100
2021$0$240,100
2020$0$240,100
2019$0$240,100
2018$0$240,100
2017$0$204,600
2016$0$204,600
2015$0$2,046
2014$0$2,046
2013$0$2,046
2012$0$1,850
2011$0$1,850
2010$0$1,850
2009$0$1,850
2008$0$1,850
2007$0$1,850
2006$0$1,850
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
3
Sq Ft
4,799
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $414,900Rent Basis: Observed Comp Model ($2,567/mo)State Tax Benchmark: 1.9% (VT)Hazard Reserve: $121/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.27%

NOI: $17,705/yr

Cash-on-Cash Yield
-8.5%

On $95,427 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+51.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.9% of basis)-$380/mo
Homeowner / Hazard Insurance-$121/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$257/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$1,092/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,567/mo
Less: Operating Expenses-$1,092/mo
Net Operating Income (NOI)+$1,475/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-677/mo
$-8,129/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ferrisburgh.