10178 Highway 125RandCO80473
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 Rand at 10178 Highway 125, Rand, CO, 80473 generates $3,432/mo in rent and, after a $2,638/mo payment, leaves $291/mo in cash flow. Total monthly income is $3,432/mo, and annual cash flow is $3,491/yr on $177,331 invested. Return on cash invested sits at 22.03% in year one, and rental yield is 7.64% on a $539,000 entry. Equity gained on principal adds $3,478/yr, while 5% annual appreciation builds toward $148,916 over five years. Five-year ROI reaches 113.69% and total cumulative return in cash sums $201,600. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,432/mo property income rather than buyer’s personal income.
Single Family
Built in 1955
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80473, Rand, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 48 (100%) |
| Owner Occupied HU | 16 (33.3%) |
| Renter Occupied HU | 8 (16.7%) |
| Vacant Housing Units | 24 (50.0%) |
| Median Home Value | $325,000 |
| Average Home Value | $424,219 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
9
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Valli Crockett • BERGEN PEAK REALTY
Mls Name: REcolorado
Mls Provider:
Mls ID: #8378248
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/info/mls-disclaimers/#17059)