11961 Bellaire Street #AThorntonCO80233
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
Investment property for sale in Thornton at 11961 Bellaire Street #A, Thornton, CO, 80233 uses $84,533 cash to close to unlock $10,536/yr annual cash flow and $878/mo monthly cash flow. Total monthly income runs $2,364/mo, and a $1,248/mo payment keeps the spread at $878/mo. Purchase price stands at $255,000, and rental yield measures 11.12% with $2,364/mo rent. Return on cash invested shows 32.37% in year one, and 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 169.19% and total cumulative return in cash records $143,024. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,364/mo property income covering a $1,248/mo payment rather than investor’s personal income.
Condo
Built in 1982
621 sqft 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