13399 Gaylord StThorntonCO80241
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 13399 Gaylord St, Thornton, CO, 80241 generates $4,072/mo in rent and, after a $3,171/mo payment, leaves $223/mo in cash flow. Total monthly income is $4,072/mo, and annual cash flow is $2,674/yr on $213,126 invested. Return on cash invested sits at 21.31% in year one, and rental yield is 7.54% on a $647,800 entry. Equity gained on principal adds $4,180/yr, while 5% annual appreciation builds toward $178,975 over five years. Five-year ROI reaches 110.02% and total cumulative return in cash sums $234,487. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,072/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
6,969 sqft lot
$N/A/sqft
$25 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