103 3rd AveNiwotCO80544
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 Niwot at 103 3rd Ave, Niwot, CO, 80544 generates $3,072/mo in rent, after a $2,692/mo payment. Total monthly income is $3,072/mo. Return on cash invested sits at 19.18% in year one, and rental yield is 6.7% on a $550,000 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 98.41% and total cumulative return in cash sums $178,066. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,072/mo property income rather than buyer’s personal income.
Single Family
Built in 1903
9,566 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80544, Niwot, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 68 (100%) |
| Owner Occupied HU | 60 (88.2%) |
| Renter Occupied HU | 5 ( 7.4%) |
| Vacant Housing Units | 3 ( 4.4%) |
| Median Home Value | $850,000 |
| Average Home Value | $869,167 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
232
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices