1245 Jasmine StreetBurlingtonCO80807
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1245 Jasmine Street, Burlington, CO, 80807 in Burlington at $498,000 earns $3,089/mo in rent and nets $187/mo after the $2,239/mo payment, a 7.44% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $137,588 over five years. Ziffy Mortgage underwrites this on a 1.38 DSCR without U.S. credit history. With $4,587/yr in principal paydown, total projected return reaches $200,130.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.0% |
| Monthly Cash Flow | $187 | $300 |
City averages based on Burlington market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,089 |
| Total Monthly Debt Service | $2,704 |
| DSCR Ratio | 1.14x |
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.
Single Family
Built in 2021
10,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80807, Burlington, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,920 (100%) |
| Owner Occupied HU | 1,088 (56.7%) |
| Renter Occupied HU | 547 (28.5%) |
| Vacant Housing Units | 285 (14.8%) |
| Median Home Value | $260,101 |
| Average Home Value | $279,793 |
Housing Distribution
Address Breakdown
Residential
1,730
Single Family
1,678
Multi-Family
52
Businesses
343
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
Single Family
Built in 2021
10,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80807, Burlington, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,920 (100%) |
| Owner Occupied HU | 1,088 (56.7%) |
| Renter Occupied HU | 547 (28.5%) |
| Vacant Housing Units | 285 (14.8%) |
| Median Home Value | $260,101 |
| Average Home Value | $279,793 |
Housing Distribution
Address Breakdown
Residential
1,730
Single Family
1,678
Multi-Family
52
Businesses
343
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: REcolorado as distributed by MLS GRID
Mls ID: #7154642