OFF_MARKETRisky Deal73 days on market

740 Jersey Street

740 Jersey Street, Ferrisburgh, VT 05456, Ferrisburgh, VT 05456
$396,000

Listing Price

Property image 1
740 Jersey Street, Ferrisburgh, VT 05456
Loc: Ferrisburgh, VT
Days Listed
73
Lot Size
23.00 acres
Rent Estimate
$2,068/mo
Est. Cash Flow base
Type
lot

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
0.5 mi away
6

Vergennes Union Middle School

7-8
2.7 mi away
8

Vergennes Uhsd #5

9-12
2.7 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
4.14%
Total ROI
10.3%
Cash Flow
$-637/mo
DSCR
0.68
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
2026-07-05Listing removed$386,000
2026-04-22Price change$386,000
2026-02-05Listed for sale$396,000
2021-11-15Sold$160,000
2021-07-19Contingent$185,000
2021-01-20Listed for sale$185,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
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: $396,000Rent Basis: Observed Comp Model ($2,068/mo)State Tax Benchmark: 1.9% (VT)Hazard Reserve: $116/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.57%

NOI: $10,192/yr

Cash-on-Cash Yield
-15.9%

On $91,080 invested

DSCR Ratio
0.41x

Negative debt coverage

5-Yr Leveraged ROI
+14.8%

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)-$627/mo
Homeowner / Hazard Insurance-$116/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$207/mo
Property Management (8% of rent)-$165/mo
Total Pure Operating Expenses-$1,219/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,068/mo
Less: Operating Expenses-$1,219/mo
Net Operating Income (NOI)+$849/mo
Less: Debt Service (30yr @ 6.75%)-$2,055/mo
Net Cash Flow
$-1,205/mo
$-14,465/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ferrisburgh.