113 Juniper CircleLog Lane VillageCO80705
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 Log Lane Village at 113 Juniper Circle, Log Lane Village, CO, 80705 priced at $332,000 pairs $2,406/mo rent with $471/mo cash flow after a $1,625/mo payment. Total monthly income equals $2,406/mo, and annual cash flow comes to $5,654/yr on $110,058 invested. Return on cash invested is 25.05% in year one, and rental yield stands at 8.7% on a $332,000 basis. Equity gained on principal adds $2,142/yr, and 5% annual appreciation accumulates to $91,725 by year five. Five-year ROI measures 129.95% and total cumulative return in cash reaches $143,019. For financing, Ziffy Mortgage’s DSCR program evaluates $2,406/mo property income against a $1,625/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
7,175 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80705, Log Lane Village, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 372 (100%) |
| Owner Occupied HU | 233 (62.6%) |
| Renter Occupied HU | 103 (27.7%) |
| Vacant Housing Units | 36 ( 9.7%) |
| Median Home Value | $400,649 |
| Average Home Value | $387,393 |
Housing Distribution
Address Breakdown
Residential
410
Single Family
410
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vadim Gershkovich • Home303
Mls Name: REcolorado
Mls Provider:
Mls ID: #6590216
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)