118 Yakima Street, Lochbuie, CO, 80603 | $870/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
856 sft

1248 Lima Street, Aurora, CO, 80010

3 Bed
2 Bath
1485 sft

7261 Ellingwood Avenue, Frederick, CO, 80504

Plan 302 Plan, Sky Ranch : Parkside Collection

2 Bed
3 Bath
1266 sft

Plan 302 Plan, Sky Ranch : Parkside Collection, Watkins, CO, 80137

2 Bed
2 Bath
929 sft

13110 E 103rd Avenue, Commerce City, CO, 80022

Nearby investment properties with comparable prices

2 Bed
2 Bath
1156 sft

2985 Blue Sky Circle #7-304, Erie, CO, 80516

2 Bed
1 Bath
924 sft

6150 E 65th Avenue, Commerce City, CO, 80022

2 Bed
3 Bath
1382 sft

11975 Riverstone Circle #9C, Henderson, CO, 80640

3 Bed
2 Bath
1200 sft

875 E 78 Avenue Bldg 7 Unit 52, Denver, CO, 80229

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lochbuie at 118 Yakima Street, Lochbuie, CO, 80603 offers a 9.61% rental yield on a $399,500 purchase with $3,198/mo rent. Total monthly income registers $3,198/mo, and a $1,955/mo payment leaves $870/mo available for distribution. Annual cash flow reaches $10,442/yr on $132,434 to close, and return on cash invested stands at 27.79% in year one. Equity gained on principal adds $2,578/yr while 5% annual appreciation supports $110,374 over five years. Portfolio math shows five-year ROI at 144.68% and total cumulative return in cash at $191,607. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,198/mo property income against a $1,955/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Manufactured

Built in 1980

5,565 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 80603, Brighton, CO area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,636 (100%)
Owner Occupied HU	5,005 (88.8%)
Renter Occupied HU	536 ( 9.5%)
Vacant Housing Units	95 ( 1.7%)
Median Home Value	$574,462
Average Home Value	$591,347