Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Johnson VT Multi-Family Investment Opportunity Title is generated by Realmo AI

    21 River Road W, Johnson, VT 05656

    View on Map
    Claim this Listing
    For Sale
    $280,000

    Multi-Family - Johnson, VT

    Property size:
    2,157 SF
    Lot size:
    0.66 Acres
    Price / SF:
    $129/SF
    Added:
    Oct 5, 2025
    Days on Market:
    230
    Last Refresh:
    May 22 at 3:06 am

    Property Features for 21 River Road W

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    Village
    Bedrooms
    7
    Rooms
    Basement, Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5
    Basement Y/N
    1
    Appliances
    Range, Refrigerator
    Standard status
    Active
    Size
    2,157 SF
    Lot size
    0.66 Acres

    Taxes and HOA fees

    Tax Year
    2024
    Tax Annual Amount
    4271.82

    Utilities

    Heating system
    Baseboard, Propane (Heating)

    Building Details

    Year built
    1901
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Hardwood
    Roof type
    Metal
    Architectural style
    Other

    We can help!

    Listing Contact
    Trombley & Day Group

    Listing agent Trombley & Day Group

    Listing office BHHS Vermont Realty Group/Morrisville-Stowe 5 Park Street, South Burlington, VT

    Listing date Oct 5, 2025

    MLS# 5064411 Listing URL

    Copyright © 2026 PrimeMLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Proven rental history with excellent earnings and future potential.
    • Two units: one with three bedrooms, the other newly renovated with four bedrooms.
    • Low‑maintenance property on town water & septic.
    • Affordable rental in a tight housing market.
    • Metal roof.
    • Hardwood flooring.

    Overview

    This multi-family property in Johnson, Vermont, presents an investment opportunity with a proven rental history and future potential. The duplex includes a main level unit with three bedrooms and a newly renovated second-floor apartment featuring four bedrooms. The property, situated on a 0.66-acre lot, is connected to town water and septic systems. The building offers an affordable rental option in a tight housing market, with ample space for occupants. The property contains 2157 square feet of space. The zoning is classified as Village. This property is suitable for investors or homeowners looking to supplement their income and generate cash flow.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Restaurant Law Firm Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop Accounting Firm

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Johnson
    County
    Lamoille
    State
    Vermont
    Longitude
    -72.6856169
    Latitude
    44.6326537

    Nearby Similar for Sale

    • $340,000

      Restaurant Opportunity on VT Route 15

      Commercial property with restaurant, furniture, equipment, and development potential.
      1015 VT Route 15 W, Johnson, VT 05656
      View Details
    • $725,000
      6,249 SF

      Two Multi-Family Buildings in Johnson

      Two meticulously maintained multi-family buildings with nine apartments in Johnson.
      59 & 78 Railroad Street, Johnson, VT 05656
      View Details
    • $212,000
      1,928 SF

      Multi-Family Property with River Frontage

      Two dwellings on one parcel with Lamoille River frontage.
      94 & 112 West River Road, Johnson, VT 05656
      View Details
    • $229,000

      Commercial Property in Johnson, VT

      Commercial property with level lot and garage in Johnson, VT.
      19 Melody Lane, Johnson, VT 05656
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with proven rental history and income potential in Johnson.
    Where is this duplex located?
    The property is located at 21 River Road W Johnson, VT.
    What is the asking price?
    The asking price for this property is $280,000.
    What are key features of this property?
    This property features: Proven rental history with excellent earnings and future potential.; Two units: **one with three bedrooms, the other newly renovated with four bedrooms.**; Low‑maintenance property on town water & septic.
    (802) 888-0021
    We can help!
    Listing Contact
    Trombley & Day Group
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    21 River Road W, Johnson, VT 05656
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!