139 5th StKerseyCO80644
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 139 5th St, Kersey, CO, 80644 in Kersey. Priced at $375,000, it generates $3,600/mo in gross rent and $1,415/mo in net monthly cash flow, a 11.52% yield that comfortably supports the 2.14 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $16,975. Five-year appreciation: $103,606. Equity from principal paydown: $3,454/yr. Total projected cumulative return: $232,628.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.0% |
| Monthly Cash Flow | $1,415 | $1,500 |
City averages based on Kersey market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,600 |
| Total Monthly Debt Service | $2,036 |
| DSCR Ratio | 1.77x |
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.
Single Family
Built in 1900
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80644, Kersey, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 835 (72.5%) |
| Renter Occupied HU | 269 (23.4%) |
| Vacant Housing Units | 48 ( 4.2%) |
| Median Home Value | $597,527 |
| Average Home Value | $622,787 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
698
Multi-Family
76
Businesses
125
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 1900
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80644, Kersey, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,152 (100%) |
| Owner Occupied HU | 835 (72.5%) |
| Renter Occupied HU | 269 (23.4%) |
| Vacant Housing Units | 48 ( 4.2%) |
| Median Home Value | $597,527 |
| Average Home Value | $622,787 |
Housing Distribution
Address Breakdown
Residential
774
Single Family
698
Multi-Family
76
Businesses
125
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices