11848 Jackson CircleThorntonCO80233
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 11848 Jackson Circle, Thornton, CO, 80233 in Thornton is straightforward: $380,000 in, $2,828/mo in rent, $614/mo out after debt service. The 8.93% gross yield and 1.65 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $104,987 by year five. With $3,500/yr in principal equity, the total cumulative return is projected at $182,970.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 5.8% |
| Monthly Cash Flow | $614 | $285 |
City averages based on Thornton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,828 |
| Total Monthly Debt Service | $2,063 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80233, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,361 (100%) |
| Owner Occupied HU | 10,660 (61.4%) |
| Renter Occupied HU | 5,817 (33.5%) |
| Vacant Housing Units | 884 ( 5.1%) |
| Median Home Value | $489,335 |
| Average Home Value | $547,698 |
Housing Distribution
Address Breakdown
Residential
17,868
Single Family
13,379
Multi-Family
4,489
Businesses
1,061
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
Townhouse
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80233, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,361 (100%) |
| Owner Occupied HU | 10,660 (61.4%) |
| Renter Occupied HU | 5,817 (33.5%) |
| Vacant Housing Units | 884 ( 5.1%) |
| Median Home Value | $489,335 |
| Average Home Value | $547,698 |
Housing Distribution
Address Breakdown
Residential
17,868
Single Family
13,379
Multi-Family
4,489
Businesses
1,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices