2132 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
Investment property for sale in Fort Lupton at 2132 Blacksmith St Plan, Willow Crossing, Fort Lupton, CO, 80621 earns $260/mo cash flow from $1,047/mo rent with a $661/mo payment. Total monthly income totals $1,047/mo, and annual cash flow totals $3,120/yr on $44,751 capital. ROI tracks 26.88% on current figures, and rental yield reads 9.31% at a $134,995 purchase. Equity gained on principal adds $871/yr, and 5% annual appreciation supports $37,297 over five years. Five-year ROI reaches 139.76% and total cumulative return in cash sums $62,543. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,047/mo property income instead of your 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