1003 Schlagel St #5Fort CollinsCO80524
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
Investment property for sale in Fort Collins at 1003 Schlagel St #5, Fort Collins, CO, 80524 offers a 8.12% rental yield on a $429,990 purchase with $2,910/mo rent. Total monthly income registers $2,910/mo, and a $2,105/mo payment leaves $237/mo available for distribution. Annual cash flow reaches $2,843/yr on $142,542 to close, and return on cash invested stands at 21.9% in year one. Equity gained on principal adds $2,775/yr while 5% annual appreciation supports $118,798 over five years. Portfolio math shows five-year ROI at 113.56% and total cumulative return in cash at $161,867. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,910/mo property income against a $2,105/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
$108 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80524, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,674 (100%) |
| Owner Occupied HU | 11,245 (60.2%) |
| Renter Occupied HU | 6,343 (34.0%) |
| Vacant Housing Units | 1,086 ( 5.8%) |
| Median Home Value | $641,259 |
| Average Home Value | $685,565 |
Housing Distribution
Address Breakdown
Residential
17,624
Single Family
14,212
Multi-Family
3,412
Businesses
2,143
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dream Finders Homes
Mls Name: Dream Finders Homes
Mls Provider:
Mls ID: #N/A