10635 Green Mountain Falls Rd #2Green Mountain FallsCO80819
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 10635 Green Mountain Falls Rd #2, Green Mountain Falls, CO, 80819 in Green Mountain Falls at $345,000 earns $2,100/mo in rent and nets $89/mo after the $1,551/mo payment, a 7.3% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $95,317 over five years. Ziffy Mortgage underwrites this on a 1.35 DSCR without U.S. credit history. With $3,177/yr in principal paydown, total projected return reaches $136,053.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 5.5% |
| Monthly Cash Flow | $89 | $300 |
City averages based on Green Mountain Falls market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,100 |
| Total Monthly Debt Service | $1,873 |
| DSCR Ratio | 1.12x |
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.
Townhouse
Built in 1984
1,350 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80819, Green Mountain Falls, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 579 (100%) |
| Owner Occupied HU | 284 (49.1%) |
| Renter Occupied HU | 86 (14.9%) |
| Vacant Housing Units | 209 (36.1%) |
| Median Home Value | $610,119 |
| Average Home Value | $673,433 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
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
Townhouse
Built in 1984
1,350 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80819, Green Mountain Falls, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 579 (100%) |
| Owner Occupied HU | 284 (49.1%) |
| Renter Occupied HU | 86 (14.9%) |
| Vacant Housing Units | 209 (36.1%) |
| Median Home Value | $610,119 |
| Average Home Value | $673,433 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Hicks • West Rock Realty, LLC
Mls Name: Pikes Peak MLS
Mls ID: #9840140