2 Bed 2 Bath Plan, Lakeview FlatsGeorgetownCO80444
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.63% gross rental yield, 2 Bed 2 Bath Plan, Lakeview Flats, Georgetown, CO, 80444 in Georgetown is priced for capital growth, not immediate cash flow. The $459,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $126,813 by year five, with $4,227/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.04) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $139,804.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 5.5% |
| Monthly Cash Flow | $(521) | $1,500 |
City averages based on Georgetown market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,154 |
| Total Monthly Debt Service | $2,492 |
| DSCR Ratio | 0.86x |
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.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80444, Georgetown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 811 (100%) |
| Owner Occupied HU | 363 (44.8%) |
| Renter Occupied HU | 223 (27.5%) |
| Vacant Housing Units | 225 (27.7%) |
| Median Home Value | $515,323 |
| Average Home Value | $591,040 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
91
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
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80444, Georgetown, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 811 (100%) |
| Owner Occupied HU | 363 (44.8%) |
| Renter Occupied HU | 223 (27.5%) |
| Vacant Housing Units | 225 (27.7%) |
| Median Home Value | $515,323 |
| Average Home Value | $591,040 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
91
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Centennial Partners
Mls Name: Centennial Partners
Mls Provider:
Mls ID: #N/A