Middlebury CDP
Investment Analysis

Middlebury CDP, VT
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
44
Investment Score
Hold
Cap Rate (Est.)
2.5%
Gross Yield
4.2%
P/R Ratio
24.1x
YoY Growth
-1.1%
Median Home Price
$388,100
Average Rent (1BR)
$1,343/mo
Median Income
$74,900
Population
7,145

Investment Breakdown

28
Value Score
39
Growth Score
83
Safety Score
43
Afford Score

Middlebury CDP has a price-to-rent ratio of 24.1x, which indicates renting and buying are roughly equal.

The estimated cap rate of 2.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -1.1% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,343
Annual Gross $16,116

Est. Monthly Expenses

Property Tax (~1.5%) -$485
Insurance (~0.5%) -$162
Maintenance (~1%) -$323
Est. Net Cash Flow $373/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Middlebury CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$434K2027$468Kโ–ฒ 7.8%2028$482Kโ–ฒ 11.0%20232024Now
$506K$405K
Current
$388K
2026
Projected
$468K
โ†‘ 7.8% by 2027
Projected
$482K
โ†‘ 11.0% by 2028
5yr CAGR:+5.3%
Confidence:Moderate
Rยฒ:0.59
โ–ผ

For anyone asking the question, "will Middlebury CDP home prices drop," the current data suggests a period of stabilization rather than a significant correction. The market has cooled from its recent 31.5% five-year surge, with the median home price holding steady at $388,100 and a flat year-over-year price change of 0.0%. This plateau, combined with a market temperature of 50/100 and a risk grade of C, indicates a shift toward equilibrium. While the 5-year compound annual growth rate of 5.5% reflects strong past performance, the immediate future points to more modest gains. The 35 days on market shows properties are still moving, but without the frenetic pace of previous years.

From an affordability standpoint, the current landscape makes a compelling case for rentals. The price-to-rent ratio stands at 24.1x, significantly higher than the national average of 18x, which supports the "RENT" verdict. With a median rent of $1,343/mo, the math heavily favors leasing over buying for the time being. This affordability gap could suppress buyer demand, especially as local economic factors like the college town economy and seasonal tourism create a stable but not rapidly growing income base. For prospective buyers, this means that while prices aren't likely to crash, aggressive appreciation is also off the table in the near term.

This Middlebury CDP housing market forecast for 2026-2028 anticipates a period of consolidation. The previous five-year price range of $330,139 โ€“ $442,603 provides a clear technical band, and we expect prices to remain within these bounds, perhaps seeing slow, single-digit growth. The key driver for Middlebury CDP real estate in 2027 will be affordability constraints and the balance between its stable institutional employers and the cost of entry for new residents. While not a market for speculative gains, it offers stability for long-term holders. The outlook is balanced: a soft landing after a hot run, with value and utility taking precedence over rapid appreciation.

Projected Cap Rate (2027)
2.1%
5yr CAGR
+5.3%

Job Market

Unemployment 2.3%
National avg: 3.7%
Job Growth (YoY) +0.8%

Healthcare

87
Score
Excellent

Risk Factors

Low Inventory
Declining Prices

Market Position

Affordability Average
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Middlebury CDP.

Total ROI
-124%
on $77,620 invested
Annual ROI
NaN%
compounded
Total Return
-$95,938
appreciation + cashflow
Mo. Cash Flow
-$1,718
year 1 estimate
Equity Growth Over 5 Years
Y181kY284kY388kY492kY596k
Appreciation
$0
Cash Flow
-$95,938
Final Equity
$95,815

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Middlebury CDP

Property

Purchase Price$388,100
Monthly Rent$1,343
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,523
Monthly Cash Flow
-$18,277/ year
-23.5%
Cash-on-Cash
1.4%
Cap Rate

Monthly Breakdown

+ Rental Income$1,343
โˆ’ Mortgage (P&I)$1,962
โˆ’ Property Tax$388
โˆ’ Insurance$125
โˆ’ Maintenance$323
โˆ’ Vacancy Loss$67
= Net Cash Flow-$1,523

Investment Summary

Down Payment
$77,620
Loan Amount
$310,480
Total Monthly Expenses
$2,866
Gross Yield
4.2%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026