1335 Tavern Room Ave Plan, Willow CrossingFort LuptonCO80621
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 Fort Lupton at 1335 Tavern Room Ave Plan, Willow Crossing, Fort Lupton, CO, 80621 priced at $204,995 pairs $1,425/mo rent with $231/mo cash flow after a $1,003/mo payment. Total monthly income equals $1,425/mo, and annual cash flow comes to $2,768/yr on $67,956 invested. Return on cash invested is 23.98% in year one, and rental yield stands at 8.34% on a $204,995 basis. Equity gained on principal adds $1,323/yr, and 5% annual appreciation accumulates to $56,636 by year five. Five-year ROI measures 124.22% and total cumulative return in cash reaches $84,412. For financing, Ziffy Mortgage’s DSCR program evaluates $1,425/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80621, Fort Lupton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,625 (100%) |
| Owner Occupied HU | 4,243 (75.4%) |
| Renter Occupied HU | 1,214 (21.6%) |
| Vacant Housing Units | 168 ( 3.0%) |
| Median Home Value | $468,879 |
| Average Home Value | $534,785 |
Housing Distribution
Address Breakdown
Residential
5,306
Single Family
5,080
Multi-Family
226
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Sun Homes
Mls Name: Sun Homes Manufactured
Mls Provider:
Mls ID: #N/A