143 Waltonia Rd, Drake, CO, 80515 | $380/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1543 sft

2514 Carriage Dr, Estes Park, CO, 80517

2 Bed
2 Bath
1512 sft

204 Maple St UNIT 401, Fort Collins, CO, 80521

3 Bed
3 Bath
2862 sft

5020 Apricot Drive, Loveland, CO, 80538

3 Bed
3 Bath
1810 sft

2640 Hartsel Court, Loveland, CO, 80538

Nearby investment properties with comparable prices

3 Bed
3 Bath
2207 sft

1983 Piney River Dr, Loveland, CO, 80538

3 Bed
2 Bath
1539 sft

4085 Buffalo Mountain Dr, Loveland, CO, 80538

3 Bed
2 Bath
1470 sft

6802 Colony Hills Ln, Fort Collins, CO, 80525

3 Bed
3 Bath
2104 sft

2473 Crown View Dr UNIT 6, Fort Collins, CO, 80526

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Drake at 143 Waltonia Rd, Drake, CO, 80515 at $549,900 posts ROI 22.58% with $380/mo cash flow from $3,584/mo rent. Total monthly income equals $3,584/mo, and annual cash flow records $4,557/yr on $180,917 to close. Return on cash invested measures 22.58% and rental yield reads 7.82% at the current $549,900. Equity gained on principal adds $3,548/yr, and 5% annual appreciation supports $151,927 by year five. Five-year ROI prints 116.65% and total cumulative return in cash totals $211,034.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,584/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1954

0.30 Acres lot

$N/A/sqft

No HOA