118 Pheasant RunLouisvilleCO80027
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 Louisville at 118 Pheasant Run, Louisville, CO, 80027 offers $2,378/mo rent that, after a $1,951/mo payment, leaves $53/mo cash flow. Total monthly income is $2,378/mo, and annual cash flow is $632/yr on $132,136 cash. Return on cash invested measures 20.39% in year one, and rental yield stands at 7.16% at a $398,600 entry. Equity gained on principal adds $2,572/yr while 5% annual appreciation compounds into $110,126 by year five. Five-year ROI records 104.94% and total cumulative return in cash reaches $138,668. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,378/mo property income versus a $1,951/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80027, Louisville, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,451 (100%) |
| Owner Occupied HU | 8,778 (60.7%) |
| Renter Occupied HU | 4,904 (33.9%) |
| Vacant Housing Units | 769 ( 5.3%) |
| Median Home Value | $886,304 |
| Average Home Value | $949,816 |
Housing Distribution
Address Breakdown
Residential
13,773
Single Family
10,625
Multi-Family
3,148
Businesses
1,479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A