2034 E 102nd CircleThorntonCO80229
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 Thornton at 2034 E 102nd Circle, Thornton, CO, 80229 generates $2,578/mo in rent and, after a $1,899/mo payment, leaves $187/mo in cash flow. Total monthly income is $2,578/mo, and annual cash flow is $2,244/yr on $128,589 invested. Return on cash invested sits at 21.65% in year one, and rental yield is 7.98% on a $387,900 entry. Equity gained on principal adds $2,503/yr, while 5% annual appreciation builds toward $107,170 over five years. Five-year ROI reaches 112.15% and total cumulative return in cash sums $144,213. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,578/mo property income rather than buyer’s personal income.
Townhouse
Built in 1998
1,306 sqft lot
$N/A/sqft
$130 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80229, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,639 (100%) |
| Owner Occupied HU | 11,513 (58.6%) |
| Renter Occupied HU | 7,336 (37.4%) |
| Vacant Housing Units | 790 ( 4.0%) |
| Median Home Value | $446,679 |
| Average Home Value | $440,243 |
Housing Distribution
Address Breakdown
Residential
19,130
Single Family
13,881
Multi-Family
5,249
Businesses
1,222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joe Sainz • 5280 Realty, Inc
Mls Name: REcolorado
Mls Provider:
Mls ID: #4058740
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)