13818 Rivercrest CirColorado SpringsCO80921
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 13818 Rivercrest Cir, Colorado Springs, CO, 80921 in Colorado Springs is capital appreciation. Rental yield 5.91%. The 5.91% gross yield at $829,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $229,037 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.92) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $222,998.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 6.2% |
| Monthly Cash Flow | $(764) | $285 |
City averages based on Colorado Springs market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,444 |
| Total Monthly Debt Service | $4,515 |
| DSCR Ratio | 0.76x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2015
9,611 sqft lot
$N/A/sqft
$74 annually HOA
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
Single Family
Built in 2015
9,611 sqft lot
$N/A/sqft
$74 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Todd McLain • RE/MAX Properties Inc
Mls Name: Pikes Peak MLS
Mls Provider:
Mls ID: #1556188
Disclaimer: The real estate listing information and related content displayed on this site is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Any offer of compensation is made only to Participants of the PPMLS. This information and related content is deemed reliable but is not guaranteed accurate by the Pikes Peak REALTOR Services Corp.