173 Snow Top Dr, Drake, CO, 80515 | $1,740/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2656 sft

95 Forgotten Way, Estes Park, CO, 80517

5 Bed
4 Bath
3379 sft

1814 Prairie Ridge Dr, Fort Collins, CO, 80526

5 Bed
4 Bath
4204 sft

503 Riverrock Cir, Estes Park, CO, 80517

Haywood II Plan, Toll Brothers at Heron Lakes

3 Bed
3 Bath
2632 sft

Haywood II Plan, Toll Brothers at Heron Lakes, Berthoud, CO, 80513

Nearby investment properties with comparable prices

5 Bed
2 Bath
2400 sft

1612 Cleveland Ave, Loveland, CO, 80538

6 Bed
2 Bath
2120 sft

1612 N Cleveland Ave N, Loveland, CO, 80538

2 Bed
1 Bath
912 sft

3712 Mead St, Fort Collins, CO, 80526

4 Bed
4 Bath
1968 sft

1014 Andrews Peak Dr UNIT B107, Fort Collins, CO, 80526

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Drake at 173 Snow Top Dr, Drake, CO, 80515 offers $4,800/mo rent that, after a $2,570/mo payment, leaves $1,740/mo cash flow. Total monthly income is $4,800/mo, and annual cash flow is $20,880/yr on $172,725 cash. Return on cash invested measures 32.15% in year one, and rental yield stands at 10.97% at a $525,000 entry. Equity gained on principal adds $3,388/yr while 5% annual appreciation compounds into $145,048 by year five. Five-year ROI records 167.96% and total cumulative return in cash reaches $290,109. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,800/mo property income versus a $2,570/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1996

9.92 Acres lot

$N/A/sqft

No HOA