2115 Blacksmith St 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 2115 Blacksmith St Plan, Willow Crossing, Fort Lupton, CO, 80621 offers $1,432/mo rent that, after a $1,003/mo payment, leaves $238/mo cash flow. Total monthly income is $1,432/mo, and annual cash flow is $2,852/yr on $67,956 cash. Return on cash invested measures 24.11% in year one, and rental yield stands at 8.38% at a $204,995 entry. Equity gained on principal adds $1,323/yr while 5% annual appreciation compounds into $56,636 by year five. Five-year ROI records 124.89% and total cumulative return in cash reaches $84,868. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,432/mo property income versus a $1,003/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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