1128 Sherman DriveDaconoCO80514
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 1128 Sherman Drive, Dacono, CO, 80514 in Dacono earns a 8.03% gross yield at $470,000. Rent of $3,146/mo nets $284/mo after the $2,113/mo mortgage. The 1.49 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $129,852 and $4,329/yr in equity accumulation project a total cumulative return of $196,336.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.0% |
| Monthly Cash Flow | $284 | $1,500 |
City averages based on Dacono market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,146 |
| Total Monthly Debt Service | $2,675 |
| DSCR Ratio | 1.18x |
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 2019
5,865 sqft lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80514, Dacono, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,392 (100%) |
| Owner Occupied HU | 1,902 (79.5%) |
| Renter Occupied HU | 461 (19.3%) |
| Vacant Housing Units | 29 ( 1.2%) |
| Median Home Value | $474,857 |
| Average Home Value | $525,886 |
Housing Distribution
Address Breakdown
Residential
2,330
Single Family
2,330
Multi-Family
0
Businesses
116
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 2019
5,865 sqft lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80514, Dacono, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,392 (100%) |
| Owner Occupied HU | 1,902 (79.5%) |
| Renter Occupied HU | 461 (19.3%) |
| Vacant Housing Units | 29 ( 1.2%) |
| Median Home Value | $474,857 |
| Average Home Value | $525,886 |
Housing Distribution
Address Breakdown
Residential
2,330
Single Family
2,330
Multi-Family
0
Businesses
116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lorrie Lucero • One Avenue Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #3319135
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](/mls-disclaimers/#17059)