165 Sutherland RoadAllensparkCO80510
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.16% yield at 165 Sutherland Road, Allenspark, CO, 80510 in Allenspark is solid, but the $1,461/mo payment compresses net cash flow to $45/mo at $325,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $89,792 by year five, and $2,993/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.33) without U.S. income documentation. Total projected return: $125,658.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 7.0% |
| Monthly Cash Flow | $45 | $1,200 |
City averages based on Allenspark market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,939 |
| Total Monthly Debt Service | $1,765 |
| DSCR Ratio | 1.10x |
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.
Manufactured
Built in 1950
4.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80510, Allenspark, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 671 (100%) |
| Owner Occupied HU | 166 (24.7%) |
| Renter Occupied HU | 66 ( 9.8%) |
| Vacant Housing Units | 439 (65.4%) |
| Median Home Value | $839,888 |
| Average Home Value | $840,889 |
Housing Distribution
Address Breakdown
Residential
170
Single Family
170
Multi-Family
0
Businesses
52
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
Manufactured
Built in 1950
4.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80510, Allenspark, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 671 (100%) |
| Owner Occupied HU | 166 (24.7%) |
| Renter Occupied HU | 66 ( 9.8%) |
| Vacant Housing Units | 439 (65.4%) |
| Median Home Value | $839,888 |
| Average Home Value | $840,889 |
Housing Distribution
Address Breakdown
Residential
170
Single Family
170
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chrissy Fairbanks • Compass - Denver
Mls Name: REcolorado
Mls Provider:
Mls ID: #4906365
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)