2106 Buffalo Plains Dr Plan, Willow CrossingFort LuptonCO80621
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 Fort Lupton at 2106 Buffalo Plains Dr Plan, Willow Crossing, Fort Lupton, CO, 80621 priced at $204,995 converts $1,836/mo rent into $642/mo cash flow after a $1,003/mo obligation. Total monthly income equals $1,836/mo, and annual cash flow totals $7,700/yr on $67,956 invested. Return on cash invested prints 31.24% in year one, and rental yield reads 10.75% against a $204,995 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation compiles into $56,636 by year five. Five-year ROI reaches 163.15% and total cumulative return in cash sums $110,872. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,836/mo property income covering a $1,003/mo payment, not borrower’s personal income.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80621, Fort Lupton, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,625 (100%) |
| Owner Occupied HU | 4,243 (75.4%) |
| Renter Occupied HU | 1,214 (21.6%) |
| Vacant Housing Units | 168 ( 3.0%) |
| Median Home Value | $468,879 |
| Average Home Value | $534,785 |
Housing Distribution
Address Breakdown
Residential
5,306
Single Family
5,080
Multi-Family
226
Businesses
476
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Areanna Torres • Sun Homes
Mls Name: Sun Homes Manufactured
Mls Provider:
Mls ID: #N/A