1983 Arapahoe RoadHartselCO80449
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1983 Arapahoe Road, Hartsel, CO, 80449 in Hartsel is a top-tier cash-flow asset. At $375,000 it produces $3,346/mo in rent and $1,145/mo in net monthly income, a 10.71% gross rental yield. The DSCR of 1.98 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $13,742. Five-year appreciation adds $103,606, driving a total cumulative return of $216,296.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.0% |
| Monthly Cash Flow | $1,145 | $200 |
City averages based on Hartsel market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,346 |
| Total Monthly Debt Service | $2,036 |
| DSCR Ratio | 1.64x |
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 2000
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80449, Hartsel, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 932 (100%) |
| Owner Occupied HU | 373 (40.0%) |
| Renter Occupied HU | 38 ( 4.1%) |
| Vacant Housing Units | 521 (55.9%) |
| Median Home Value | $463,043 |
| Average Home Value | $497,956 |
Housing Distribution
Address Breakdown
Residential
311
Single Family
311
Multi-Family
0
Businesses
21
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 2000
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80449, Hartsel, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 932 (100%) |
| Owner Occupied HU | 373 (40.0%) |
| Renter Occupied HU | 38 ( 4.1%) |
| Vacant Housing Units | 521 (55.9%) |
| Median Home Value | $463,043 |
| Average Home Value | $497,956 |
Housing Distribution
Address Breakdown
Residential
311
Single Family
311
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices