137 Willow CirRifleCO81650
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 Rifle at 137 Willow Cir, Rifle, CO, 81650 uses $157,463 cash to close to unlock $3,594/yr annual cash flow and $300/mo monthly cash flow. Total monthly income runs $3,122/mo, and a $2,325/mo payment keeps the spread at $300/mo. Purchase price stands at $475,000, and rental yield measures 7.89% with $3,122/mo rent. Return on cash invested shows 22.19% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 114.76% and total cumulative return in cash records $180,703. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,122/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Townhouse
Built in 2021
0.32 Acres lot
$N/A/sqft
$650 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81650, Rifle, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,111 (100%) |
| Owner Occupied HU | 3,084 (60.3%) |
| Renter Occupied HU | 1,779 (34.8%) |
| Vacant Housing Units | 248 ( 4.9%) |
| Median Home Value | $411,789 |
| Average Home Value | $440,434 |
Housing Distribution
Address Breakdown
Residential
5,075
Single Family
4,490
Multi-Family
585
Businesses
753
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kehaulani Rust • Western Slope Real Estate
Mls Name: AGSMLS
Mls ID: #188584
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.