100 Spruce StLog Lane VillageCO80705
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
Investment Highlights
Rental property for sale in Log Lane Village at 100 Spruce St, Log Lane Village, CO, 80705 priced at $250,000 pairs $1,554/mo rent with $97/mo cash flow after a $1,224/mo payment. Total monthly income equals $1,554/mo, and annual cash flow comes to $1,160/yr on $82,875 invested. Return on cash invested is 21.31% in year one, and rental yield stands at 7.46% on a $250,000 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,070 by year five. Five-year ROI measures 109.88% and total cumulative return in cash reaches $91,066. For financing, Ziffy Mortgage’s DSCR program evaluates $1,554/mo property income against a $1,224/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1954
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80705, Log Lane Village, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 372 (100%) |
| Owner Occupied HU | 233 (62.6%) |
| Renter Occupied HU | 103 (27.7%) |
| Vacant Housing Units | 36 ( 9.7%) |
| Median Home Value | $400,649 |
| Average Home Value | $387,393 |
Housing Distribution
Address Breakdown
Residential
410
Single Family
410
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adriana Otero • Best Life Realty
Mls Name: IRES
Mls ID: #1039628