1001 Iron Mountain DrLivermoreCO80536
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1001 Iron Mountain Dr, Livermore, CO, 80536 in Livermore. Priced at $175,000, it generates $2,255/mo in gross rent and $1,123/mo in net monthly cash flow, a 15.46% yield that comfortably supports the 2.87 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,477. Five-year appreciation: $48,349. Equity from principal paydown: $1,612/yr. Total projected cumulative return: $138,861.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.5% | 8.0% |
| Monthly Cash Flow | $1,123 | $500 |
City averages based on Livermore market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,255 |
| Total Monthly Debt Service | $1,062 |
| DSCR Ratio | 2.12x |
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.
Lot
Built in N/A
3.34 Acres lot
$N/A/sqft
$567 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80536, Livermore, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,410 (100%) |
| Owner Occupied HU | 783 (55.5%) |
| Renter Occupied HU | 105 ( 7.4%) |
| Vacant Housing Units | 522 (37.0%) |
| Median Home Value | $652,273 |
| Average Home Value | $733,337 |
Housing Distribution
Address Breakdown
Residential
1,014
Single Family
1,014
Multi-Family
0
Businesses
48
Nearby investment properties with comparable rents
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
Lot
Built in N/A
3.34 Acres lot
$N/A/sqft
$567 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80536, Livermore, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,410 (100%) |
| Owner Occupied HU | 783 (55.5%) |
| Renter Occupied HU | 105 ( 7.4%) |
| Vacant Housing Units | 522 (37.0%) |
| Median Home Value | $652,273 |
| Average Home Value | $733,337 |
Housing Distribution
Address Breakdown
Residential
1,014
Single Family
1,014
Multi-Family
0
Businesses
48
Nearby investment properties with comparable rents