1305 Alyssa DriveTimnathCO80547
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 Timnath at 1305 Alyssa Drive, Timnath, CO, 80547 listed at $904,950 pairs $5,774/mo rent with a $4,429/mo payment to leave $500/mo cash flow. Total monthly income runs $5,774/mo, and annual cash flow reaches $6,005/yr on $297,729 cash to close. Return on cash invested measures 22.08% in year one, and rental yield registers 7.66% at a $904,950 basis. Equity gained on principal adds $5,840/yr, and annual property appreciation at 5% supports $250,021 by year five. Five-year ROI tracks 113.96% and total cumulative return in cash totals $339,294. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,774/mo property income relative to a $4,429/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80547, Timnath, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,894 (100%) |
| Owner Occupied HU | 3,195 (82.0%) |
| Renter Occupied HU | 323 ( 8.3%) |
| Vacant Housing Units | 376 ( 9.7%) |
| Median Home Value | $824,223 |
| Average Home Value | $910,321 |
Housing Distribution
Address Breakdown
Residential
3,477
Single Family
3,302
Multi-Family
175
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Tonge • Richmond Realty Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #4993340
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)