13739 Legend Trail #102BroomfieldCO80023
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 Broomfield at 13739 Legend Trail #102, Broomfield, CO, 80023 earns $67/mo cash flow from $3,954/mo rent with a $2,643/mo payment. Total monthly income totals $3,954/mo, and annual cash flow totals $807/yr on $177,660 capital. ROI tracks 20.51% on current figures, and rental yield reads 8.79% at a $540,000 purchase. Equity gained on principal adds $3,485/yr, and 5% annual appreciation supports $149,192 over five years. Five-year ROI reaches 107.4% and total cumulative return in cash sums $190,814. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,954/mo property income instead of your personal income.
Townhouse
Built in 2000
N/A lot
$N/A/sqft
$634 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emily Perrotto • Coldwell Banker Realty 56
Mls Name: REcolorado
Mls Provider:
Mls ID: #4710423
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)