1255 Hy Vu DriveEvergreenCO80439
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1255 Hy Vu Drive, Evergreen, CO, 80439 in Evergreen at $925,000 earns $5,539/mo in rent and nets $145/mo after the $4,159/mo payment, a 7.19% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $255,560 over five years. Ziffy Mortgage underwrites this on a 1.33 DSCR without U.S. credit history. With $8,519/yr in principal paydown, total projected return reaches $358,862.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 6.5% |
| Monthly Cash Flow | $145 | $1,500 |
City averages based on Evergreen market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,539 |
| Total Monthly Debt Service | $5,023 |
| DSCR Ratio | 1.10x |
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 2001
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80439, Evergreen, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,978 (100%) |
| Owner Occupied HU | 8,480 (77.2%) |
| Renter Occupied HU | 1,537 (14.0%) |
| Vacant Housing Units | 961 ( 8.8%) |
| Median Home Value | $929,302 |
| Average Home Value | $1,030,742 |
Housing Distribution
Address Breakdown
Residential
10,301
Single Family
10,009
Multi-Family
292
Businesses
795
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 2001
1.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80439, Evergreen, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,978 (100%) |
| Owner Occupied HU | 8,480 (77.2%) |
| Renter Occupied HU | 1,537 (14.0%) |
| Vacant Housing Units | 961 ( 8.8%) |
| Median Home Value | $929,302 |
| Average Home Value | $1,030,742 |
Housing Distribution
Address Breakdown
Residential
10,301
Single Family
10,009
Multi-Family
292
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices