12973 Grant Circle E #AThorntonCO80241
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
Rental property for sale in Thornton at 12973 Grant Circle E #A, Thornton, CO, 80241 generates $3,000/mo in rent and, after a $1,995/mo payment, leaves $245/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $2,936/yr on $135,086 invested. Return on cash invested sits at 22.08% in year one, and rental yield is 8.83% on a $407,500 entry. Equity gained on principal adds $2,630/yr, while 5% annual appreciation builds toward $112,585 over five years. Five-year ROI reaches 115.26% and total cumulative return in cash sums $155,695. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.
Townhouse
Built in 2004
2,512 sqft lot
$N/A/sqft
$380 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80241, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,194 (100%) |
| Owner Occupied HU | 8,746 (61.6%) |
| Renter Occupied HU | 4,583 (32.3%) |
| Vacant Housing Units | 865 ( 6.1%) |
| Median Home Value | $589,153 |
| Average Home Value | $615,586 |
Housing Distribution
Address Breakdown
Residential
12,715
Single Family
9,810
Multi-Family
2,905
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kylie Rupert • Coldwell Banker Realty 24
Mls Name: REcolorado
Mls Provider:
Mls ID: #1770864
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)