OFF_MARKETGood Deal20 days on market

771 Robinson Road

771 Robinson Road, Ferrisburgh, VT 05456, Ferrisburgh, VT 05456
$625,000
Zestimate®:$150,700

Listing Price

Property image 1
771 Robinson Road, Ferrisburgh, VT 05456
Loc: Ferrisburgh, VT
Days Listed
20
Tax Assessed
$885k
Zestimate®
$151k
Market Rate
Lot Size
1.50 acres
Rent Estimate
$2,887/mo
Est. Cash Flow base
Type
single 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
4.3 mi away
8

Vergennes Uhsd #5

9-12
4.3 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
6.75%
Total ROI
23.4%
Cash Flow
$355/mo
DSCR
1.11
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
2026-07-20Sold$150,000
2026-06-10Price change$599,000
2026-03-30Listed for sale$625,000
2026-02-19Listing removed$625,000
2025-10-20Listed for sale$625,000
2022-12-14Sold$125,000
2019-11-25Sold$206,000

Tax History

YearProperty TaxTax Assessment
2024$0$884,800
2023$0$884,800
2022$0$940,000
2021$0$940,000
2020$0$323,600
2019$0$323,600
2018$0$323,600
2017$0$323,600
2016$0$323,600
2015$0$3,236
2014$0$3,236
2013$0$3,236
2012$0$2,930
2011$0$2,930
2010$0$2,930
2009$0$2,930
2008$0$2,930
2007$0$2,930
2006$0$2,930
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,456
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: $625,000Rent Basis: Observed Comp Model ($2,887/mo)State Tax Benchmark: 1.9% (VT)Hazard Reserve: $182/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.23%

NOI: $7,681/yr

Cash-on-Cash Yield
-21.7%

On $143,750 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-14.4%

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)-$1,401/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$144/mo
Repairs & Maintenance (10% of rent)-$289/mo
Property Management (8% of rent)-$231/mo
Total Pure Operating Expenses-$2,247/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,887/mo
Less: Operating Expenses-$2,247/mo
Net Operating Income (NOI)+$640/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-2,603/mo
$-31,235/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ferrisburgh.