14118 Red Cosmos StreetParkerCO80134
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 14118 Red Cosmos Street, Parker, CO, 80134 in Parker. At $554,000 it earns $3,725/mo in rent and distributes $306/mo to the owner after the $2,491/mo payment, a consistent 8.07% yield. DSCR 1.50 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $153,060 in value; $5,102/yr in principal paydown compounds ownership stake. Total projected return: $241,139.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 3.2% |
| Monthly Cash Flow | $306 | $1,200 |
City averages based on Parker market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,725 |
| Total Monthly Debt Service | $3,008 |
| DSCR Ratio | 1.24x |
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.
Townhouse
Built in 2022
2,396 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80134, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,753 (100%) |
| Owner Occupied HU | 25,369 (75.2%) |
| Renter Occupied HU | 6,922 (20.5%) |
| Vacant Housing Units | 1,462 ( 4.3%) |
| Median Home Value | $680,411 |
| Average Home Value | $755,101 |
Housing Distribution
Address Breakdown
Residential
31,394
Single Family
25,796
Multi-Family
5,598
Businesses
1,930
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
Townhouse
Built in 2022
2,396 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80134, Parker, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,753 (100%) |
| Owner Occupied HU | 25,369 (75.2%) |
| Renter Occupied HU | 6,922 (20.5%) |
| Vacant Housing Units | 1,462 ( 4.3%) |
| Median Home Value | $680,411 |
| Average Home Value | $755,101 |
Housing Distribution
Address Breakdown
Residential
31,394
Single Family
25,796
Multi-Family
5,598
Businesses
1,930
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices