19672 Rawhide Flats RdWellingtonCO80549
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 19672 Rawhide Flats Rd, Wellington, CO, 80549 in Wellington at $739,000, 5.36% gross yield, is a market-growth asset. Rental yield 5.36%. The $3,300/mo rent partially funds the $3,323/mo debt service; the core return is the 5%/yr price growth projected to add $204,172 over five years. Ziffy Mortgage's DSCR mortgage (0.99) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $214,300.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.4% | 5.5% |
| Monthly Cash Flow | $(1,007) | $2,500 |
City averages based on Wellington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,300 |
| Total Monthly Debt Service | $4,013 |
| DSCR Ratio | 0.82x |
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 2022
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80549, Wellington, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,457 (100%) |
| Owner Occupied HU | 4,421 (81.0%) |
| Renter Occupied HU | 856 (15.7%) |
| Vacant Housing Units | 180 ( 3.3%) |
| Median Home Value | $610,678 |
| Average Home Value | $751,914 |
Housing Distribution
Address Breakdown
Residential
4,571
Single Family
4,422
Multi-Family
149
Businesses
223
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 2022
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80549, Wellington, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,457 (100%) |
| Owner Occupied HU | 4,421 (81.0%) |
| Renter Occupied HU | 856 (15.7%) |
| Vacant Housing Units | 180 ( 3.3%) |
| Median Home Value | $610,678 |
| Average Home Value | $751,914 |
Housing Distribution
Address Breakdown
Residential
4,571
Single Family
4,422
Multi-Family
149
Businesses
223
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Desiree Kendall • Coldwell Banker Realty- Fort Collins
Mls Name: IRES
Mls ID: #1030384