1118 Gunnison River DriveWindsorCO80550
INVESTMENT ANALYSIS
Investment Verdict
Income-Producing1118 Gunnison River Drive, Windsor, CO, 80550 in Windsor is a stable, well-positioned rental at $590,990. Rental yield 6.9%. DSCR 1.28 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $163,280 in value and $5,443/yr in principal paydown builds equity, a total projected return of $214,418.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 5.0% |
| Monthly Cash Flow | $(143) | $300 |
City averages based on Windsor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,396 |
| Total Monthly Debt Service | $3,304 |
| DSCR Ratio | 1.03x |
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.
Single Family
Built in 2024
6,213 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
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
Single Family
Built in 2024
6,213 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kerrie Young • Kerrie A. Young (Independent)
Mls Name: REcolorado
Mls Provider:
Mls ID: #6992474
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)