13821 Jersey StreetThorntonCO80602
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 13821 Jersey Street, Thornton, CO, 80602 generates $4,396/mo in rent and, after a $3,071/mo payment, leaves $654/mo in cash flow. Total monthly income is $4,396/mo, and annual cash flow is $7,843/yr on $206,448 invested. Return on cash invested sits at 23.86% in year one, and rental yield is 8.41% on a $627,500 entry. Equity gained on principal adds $4,049/yr, while 5% annual appreciation builds toward $173,367 over five years. Five-year ROI reaches 123.7% and total cumulative return in cash sums $255,378. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,396/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
0.26 Acres lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80602, Brighton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,184 (100%) |
| Owner Occupied HU | 14,475 (89.4%) |
| Renter Occupied HU | 1,263 ( 7.8%) |
| Vacant Housing Units | 446 ( 2.8%) |
| Median Home Value | $653,268 |
| Average Home Value | $682,757 |
Housing Distribution
Address Breakdown
Residential
15,908
Single Family
15,171
Multi-Family
737
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Team Assist- 2-Sell • Assist 2 Sell Smart Choice Realty
Mls Name: REcolorado
Mls Provider:
Mls ID: #6672706
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)