FOR_SALEGood Deal227 days on market

182 Tuppers Crossing #3A

182 Tuppers Crossing #3A, Ferrisburgh, VT 05456, Ferrisburgh, VT 05456
$345,000

Listing Price

Property image 1
182 Tuppers Crossing #3A, Ferrisburgh, VT 05456
Loc: Ferrisburgh, VT
Days Listed
227
Lot Size
5.00 acres
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
1.2 mi away
6

Vergennes Union Middle School

7-8
1.5 mi away
8

Vergennes Uhsd #5

9-12
1.5 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
7.09%
Total ROI
25.1%
Cash Flow
$294/mo
DSCR
1.17
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
2026-09-04Listed for sale$345,000
2026-09-04Listing removed$345,000
2026-07-13Listed for sale$345,000
2026-05-29Pending sale$345,000
2024-09-05Listed for sale$345,000
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: $345,000Rent Basis: Modeled Estimate ($2,760/mo)State Tax Benchmark: 1.9% (VT)Hazard Reserve: $101/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.14%

NOI: $17,735/yr

Cash-on-Cash Yield
-4.7%

On $79,350 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+70.6%

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)-$546/mo
Homeowner / Hazard Insurance-$101/mo
Vacancy Reserve (5% of rent)-$138/mo
Repairs & Maintenance (10% of rent)-$276/mo
Property Management (8% of rent)-$221/mo
Total Pure Operating Expenses-$1,282/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,760/mo
Less: Operating Expenses-$1,282/mo
Net Operating Income (NOI)+$1,478/mo
Less: Debt Service (30yr @ 6.75%)-$1,790/mo
Net Cash Flow
$-312/mo
$-3,746/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ferrisburgh.