1601 Nathan River DriveWindsorCO80550
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 1601 Nathan River Drive, Windsor, CO, 80550 in Windsor is a conservative rental investment at $654,990. Rental yield 6.22%. A 1.15 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $180,962; $6,033/yr in principal paydown supplements. Total projected return: $214,554.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.2% | 5.0% |
| Monthly Cash Flow | $(516) | $300 |
City averages based on Windsor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,396 |
| Total Monthly Debt Service | $3,652 |
| DSCR Ratio | 0.93x |
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 2025
9,302 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
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 2025
9,302 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kerrie Young • Kerrie A. Young (Independent)
Mls Name: REcolorado
Mls Provider:
Mls ID: #3547168
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)