1705 Heatheridge Rd B-104Fort CollinsCO80526
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
Investment Highlights
Investment property for sale in Fort Collins at 1705 Heatheridge Rd B-104, Fort Collins, CO, 80526 uses $87,848 cash to close to unlock $5,648/yr annual cash flow and $471/mo monthly cash flow. Total monthly income runs $2,015/mo, and a $1,297/mo payment keeps the spread at $471/mo. Purchase price stands at $265,000, and rental yield measures 9.12% with $2,015/mo rent. Return on cash invested shows 26.34% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 136.86% and total cumulative return in cash records $120,231. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,015/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Townhouse
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80526, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,461 (100%) |
| Owner Occupied HU | 10,534 (54.1%) |
| Renter Occupied HU | 8,258 (42.4%) |
| Vacant Housing Units | 669 ( 3.4%) |
| Median Home Value | $573,211 |
| Average Home Value | $621,460 |
Housing Distribution
Address Breakdown
Residential
19,409
Single Family
16,264
Multi-Family
3,145
Businesses
545
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rob Crouch • Roots Real Estate
Mls Name: IRES
Mls ID: #1041436