154 Apache RoadEvergreenCO80439
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 154 Apache Road, Evergreen, CO, 80439 in Evergreen hard to pass up. The 10.01% gross yield on a $410,000 purchase results in $3,420/mo in rent and $1,031/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.85). Annual cash flow of $12,367, five-year appreciation of $113,275, and $3,776/yr in equity build-up combine for a projected total cumulative return of $221,165.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.5% |
| Monthly Cash Flow | $1,031 | $1,500 |
City averages based on Evergreen market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,420 |
| Total Monthly Debt Service | $2,226 |
| DSCR Ratio | 1.54x |
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 1963
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80439, Evergreen, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,978 (100%) |
| Owner Occupied HU | 8,480 (77.2%) |
| Renter Occupied HU | 1,537 (14.0%) |
| Vacant Housing Units | 961 ( 8.8%) |
| Median Home Value | $929,302 |
| Average Home Value | $1,030,742 |
Housing Distribution
Address Breakdown
Residential
10,301
Single Family
10,009
Multi-Family
292
Businesses
795
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 1963
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80439, Evergreen, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,978 (100%) |
| Owner Occupied HU | 8,480 (77.2%) |
| Renter Occupied HU | 1,537 (14.0%) |
| Vacant Housing Units | 961 ( 8.8%) |
| Median Home Value | $929,302 |
| Average Home Value | $1,030,742 |
Housing Distribution
Address Breakdown
Residential
10,301
Single Family
10,009
Multi-Family
292
Businesses
795
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elizabeth Fischer • West and Main Homes Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #3626253
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)