1564 Benjamin DrEatonCO80615
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 1564 Benjamin Dr, Eaton, CO, 80615 in Eaton fits: $634,500, 5.66% gross yield, and a projected 5% annual appreciation rate adding $175,301 in value within five years. Rental yield 5.66%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (1.05) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $5,844/yr in principal paydown and $175,301 in appreciation project a total return of $192,993.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.7% | 6.0% |
| Monthly Cash Flow | $(726) | $300 |
City averages based on Eaton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,993 |
| Total Monthly Debt Service | $3,466 |
| DSCR Ratio | 0.86x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2018
8,398 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80615, Eaton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,597 (100%) |
| Owner Occupied HU | 2,905 (80.8%) |
| Renter Occupied HU | 608 (16.9%) |
| Vacant Housing Units | 84 ( 2.3%) |
| Median Home Value | $593,518 |
| Average Home Value | $632,979 |
Housing Distribution
Address Breakdown
Residential
3,541
Single Family
3,463
Multi-Family
78
Businesses
256
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 2018
8,398 sqft lot
$N/A/sqft
$250 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80615, Eaton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,597 (100%) |
| Owner Occupied HU | 2,905 (80.8%) |
| Renter Occupied HU | 608 (16.9%) |
| Vacant Housing Units | 84 ( 2.3%) |
| Median Home Value | $593,518 |
| Average Home Value | $632,979 |
Housing Distribution
Address Breakdown
Residential
3,541
Single Family
3,463
Multi-Family
78
Businesses
256
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jay Carpenter • The Coates Realty Group, LLC
Mls Name: IRES
Mls Provider:
Mls ID: #1031605
Disclaimer: Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules Copyright IRES. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed by the MLS.