100 Basecamp Way Building 100-215FriscoCO80443
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 100 Basecamp Way Building 100-215, Frisco, CO, 80443 in Frisco is straightforward: $419,000 in, $3,425/mo in rent, $361/mo out after debt service. The 9.81% gross yield and 1.82 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $115,762 by year five. With $3,859/yr in principal equity, the total cumulative return is projected at $221,481.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.0% |
| Monthly Cash Flow | $361 | $1,200 |
City averages based on Frisco market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,425 |
| Total Monthly Debt Service | $2,275 |
| DSCR Ratio | 1.51x |
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.
Condo
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80443, Frisco, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,302 (100%) |
| Owner Occupied HU | 1,145 (21.6%) |
| Renter Occupied HU | 663 (12.5%) |
| Vacant Housing Units | 3,494 (65.9%) |
| Median Home Value | $964,367 |
| Average Home Value | $989,596 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
406
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
Condo
Built in 2017
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80443, Frisco, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,302 (100%) |
| Owner Occupied HU | 1,145 (21.6%) |
| Renter Occupied HU | 663 (12.5%) |
| Vacant Housing Units | 3,494 (65.9%) |
| Median Home Value | $964,367 |
| Average Home Value | $989,596 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
406
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices