134 W 3rd StreetCenterCO81125
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 134 W 3rd Street, Center, CO, 81125 in Center hard to pass up. The 12.31% gross yield on a $120,000 purchase results in $1,231/mo in rent and $532/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.28). Annual cash flow of $6,380, five-year appreciation of $33,154, and $1,105/yr in equity build-up combine for a projected total cumulative return of $79,509.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.3% | 4.0% |
| Monthly Cash Flow | $532 | $300 |
City averages based on Center market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,231 |
| Total Monthly Debt Service | $652 |
| DSCR Ratio | 1.89x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Multi Family
Built in 1937
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81125, Center, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,490 (100%) |
| Owner Occupied HU | 756 (50.7%) |
| Renter Occupied HU | 511 (34.3%) |
| Vacant Housing Units | 223 (15.0%) |
| Median Home Value | $155,702 |
| Average Home Value | $425,526 |
Housing Distribution
Address Breakdown
Residential
702
Single Family
702
Multi-Family
0
Businesses
89
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
Multi Family
Built in 1937
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81125, Center, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,490 (100%) |
| Owner Occupied HU | 756 (50.7%) |
| Renter Occupied HU | 511 (34.3%) |
| Vacant Housing Units | 223 (15.0%) |
| Median Home Value | $155,702 |
| Average Home Value | $425,526 |
Housing Distribution
Address Breakdown
Residential
702
Single Family
702
Multi-Family
0
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices