18 Willow Creek CtParachuteCO81635
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
Rental property for sale in Parachute at 18 Willow Creek Ct, Parachute, CO, 81635 priced at $529,999 converts $3,626/mo rent into $537/mo cash flow after a $2,594/mo obligation. Total monthly income equals $3,626/mo, and annual cash flow totals $6,448/yr on $174,370 invested. Return on cash invested prints 23.76% in year one, and rental yield reads 8.21% against a $529,999 entry. Equity gained on principal adds $3,420/yr, while 5% annual appreciation compiles into $146,429 by year five. Five-year ROI reaches 122.98% and total cumulative return in cash sums $214,446. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,626/mo property income covering a $2,594/mo payment, not borrower’s personal income.
Single Family
Built in 1999
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81635, Parachute, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,899 (100%) |
| Owner Occupied HU | 1,686 (58.2%) |
| Renter Occupied HU | 1,049 (36.2%) |
| Vacant Housing Units | 164 ( 5.7%) |
| Median Home Value | $328,049 |
| Average Home Value | $427,077 |
Housing Distribution
Address Breakdown
Residential
2,685
Single Family
1,826
Multi-Family
859
Businesses
150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices