252 Stone Rd, Ryegate, VT 05069

3 bd · 1,220 sqft · built 1860 · Ryegate · SINGLE_FAMILY·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$2,158/mo

p10–p90 confidence band

HUD Fair Market Rent · 05069 · 3BR$1,580/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Caledonia

Flood risk indexRelatively Moderate FEMA NRI

Median household income$66,442

Median area rent$862/mo

Median home value$260,600

the verdict

1.44%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$150,000

1.44% · rent $2,158

Intrinsic value · income approach

$183,678

18% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.