1307 James DriveTabernashCO80478
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.4% gross rental yield, 1307 James Drive, Tabernash, CO, 80478 in Tabernash is priced for capital growth, not immediate cash flow. The $1,020,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $281,807 by year five, with $9,394/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.82) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $233,073.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.4% | 7.0% |
| Monthly Cash Flow | $(2,374) | $1,200 |
City averages based on Tabernash market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,740 |
| Total Monthly Debt Service | $5,709 |
| DSCR Ratio | 0.66x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Townhouse
Built in 2024
1,306 sqft lot
$N/A/sqft
$2,040 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80478, Tabernash, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,319 (100%) |
| Owner Occupied HU | 527 (40.0%) |
| Renter Occupied HU | 157 (11.9%) |
| Vacant Housing Units | 635 (48.1%) |
| Median Home Value | $859,670 |
| Average Home Value | $972,486 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
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
Townhouse
Built in 2024
1,306 sqft lot
$N/A/sqft
$2,040 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80478, Tabernash, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,319 (100%) |
| Owner Occupied HU | 527 (40.0%) |
| Renter Occupied HU | 157 (11.9%) |
| Vacant Housing Units | 635 (48.1%) |
| Median Home Value | $859,670 |
| Average Home Value | $972,486 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eugeny Pomirchy • PMG Realty LLC
Mls Name: GCBOR
Mls ID: #24-680
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.