1154 E Witherspoon DriveElizabethCO80107
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 Elizabeth at 1154 E Witherspoon Drive, Elizabeth, CO, 80107 generates $3,318/mo in rent and, after a $2,521/mo payment, leaves $163/mo in cash flow. Total monthly income is $3,318/mo, and annual cash flow is $1,952/yr on $169,435 invested. Return on cash invested sits at 21.21% in year one, and rental yield is 7.73% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 109.71% and total cumulative return in cash sums $185,893. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,318/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
5,924 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80107, Elizabeth, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,219 (100%) |
| Owner Occupied HU | 5,607 (90.2%) |
| Renter Occupied HU | 406 ( 6.5%) |
| Vacant Housing Units | 206 ( 3.3%) |
| Median Home Value | $734,080 |
| Average Home Value | $786,794 |
Housing Distribution
Address Breakdown
Residential
5,550
Single Family
5,091
Multi-Family
459
Businesses
293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brenda Amundsen • Preferred Property Management and Real Estate, LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #4610118
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)