0 (Lot A) CR 94PierceCO80650
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 0 (Lot A) CR 94, Pierce, CO, 80650 in Pierce: $4,908/mo in rent, $829/mo in net income, 8.41% gross yield, 1.56 DSCR, all at $699,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $193,369 in appreciation and $6,446/yr in principal paydown projects total cumulative return of $317,669.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.0% |
| Monthly Cash Flow | $829 | $400 |
City averages based on Pierce market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,908 |
| Total Monthly Debt Service | $3,800 |
| DSCR Ratio | 1.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2022
10.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80650, Pierce, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 724 (100%) |
| Owner Occupied HU | 554 (76.5%) |
| Renter Occupied HU | 133 (18.4%) |
| Vacant Housing Units | 37 ( 5.1%) |
| Median Home Value | $466,875 |
| Average Home Value | $572,153 |
Housing Distribution
Address Breakdown
Residential
461
Single Family
461
Multi-Family
0
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2022
10.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80650, Pierce, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 724 (100%) |
| Owner Occupied HU | 554 (76.5%) |
| Renter Occupied HU | 133 (18.4%) |
| Vacant Housing Units | 37 ( 5.1%) |
| Median Home Value | $466,875 |
| Average Home Value | $572,153 |
Housing Distribution
Address Breakdown
Residential
461
Single Family
461
Multi-Family
0
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices