14736 County Road HhLas AnimasCO81054
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 14736 County Road Hh, Las Animas, CO, 81054 in Las Animas. Priced at $235,000, it generates $2,318/mo in gross rent and $949/mo in net monthly cash flow, a 11.84% yield that comfortably supports the 2.19 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,386. Five-year appreciation: $64,926. Equity from principal paydown: $2,164/yr. Total projected cumulative return: $149,768.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 7.0% |
| Monthly Cash Flow | $949 | $1,200 |
City averages based on Las Animas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,318 |
| Total Monthly Debt Service | $1,276 |
| DSCR Ratio | 1.82x |
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 N/A
2.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81054, Las Animas, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,758 (100%) |
| Owner Occupied HU | 892 (50.7%) |
| Renter Occupied HU | 580 (33.0%) |
| Vacant Housing Units | 286 (16.3%) |
| Median Home Value | $112,195 |
| Average Home Value | $278,234 |
Housing Distribution
Address Breakdown
Residential
1,400
Single Family
1,370
Multi-Family
30
Businesses
106
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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 N/A
2.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81054, Las Animas, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,758 (100%) |
| Owner Occupied HU | 892 (50.7%) |
| Renter Occupied HU | 580 (33.0%) |
| Vacant Housing Units | 286 (16.3%) |
| Median Home Value | $112,195 |
| Average Home Value | $278,234 |
Housing Distribution
Address Breakdown
Residential
1,400
Single Family
1,370
Multi-Family
30
Businesses
106
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Listed by: Beth Howe • Great Plains Land Company
Mls Name: REALSTACK
Mls ID: #94662