12028 Locust Street Unit 2BrightonCO80602
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 Brighton at 12028 Locust Street Unit 2, Brighton, CO, 80602 earns $356/mo cash flow from $2,851/mo rent with a $1,757/mo payment. Total monthly income totals $2,851/mo, and annual cash flow totals $4,277/yr on $118,975 capital. ROI tracks 23.5% on current figures, and rental yield reads 9.53% at a $358,900 purchase. Equity gained on principal adds $2,316/yr, and 5% annual appreciation supports $99,157 over five years. Five-year ROI reaches 123.14% and total cumulative return in cash sums $146,508. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,851/mo property income instead of your personal income.
Townhouse
Built in 2000
871 sqft lot
$N/A/sqft
$350 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80602, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,184 (100%) |
| Owner Occupied HU | 14,475 (89.4%) |
| Renter Occupied HU | 1,263 ( 7.8%) |
| Vacant Housing Units | 446 ( 2.8%) |
| Median Home Value | $653,268 |
| Average Home Value | $682,757 |
Housing Distribution
Address Breakdown
Residential
15,908
Single Family
15,171
Multi-Family
737
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tara Leopold • Great Way RE Exclusive Properties
Mls Name: REcolorado
Mls Provider:
Mls ID: #8923747
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)