11311 Oswego StreetHendersonCO80640
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 Henderson at 11311 Oswego Street, Henderson, CO, 80640 generates $4,661/mo in rent and, after a $2,839/mo payment, leaves $1,193/mo in cash flow. Total monthly income is $4,661/mo, and annual cash flow is $14,316/yr on $190,820 invested. Return on cash invested sits at 27.56% in year one, and rental yield is 9.64% on a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 143.57% and total cumulative return in cash sums $273,957. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,661/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
7,817 sqft lot
$N/A/sqft
$76 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80640, Henderson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,878 (100%) |
| Owner Occupied HU | 3,109 (80.2%) |
| Renter Occupied HU | 639 (16.5%) |
| Vacant Housing Units | 130 ( 3.4%) |
| Median Home Value | $586,199 |
| Average Home Value | $609,834 |
Housing Distribution
Address Breakdown
Residential
4,426
Single Family
3,806
Multi-Family
620
Businesses
491
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam Gillespie • eXp Realty, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #2308767
Disclaimer: 2023 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)