218 E Chestnut Street #2WindsorCO80550
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 218 E Chestnut Street #2, Windsor, CO, 80550 in Windsor. At $449,500 it earns $3,000/mo in rent and distributes $380/mo to the owner after the $2,021/mo payment, a consistent 8.01% yield. DSCR 1.48 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $124,189 in value; $4,140/yr in principal paydown compounds ownership stake. Total projected return: $194,260.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.0% |
| Monthly Cash Flow | $380 | $300 |
City averages based on Windsor market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,000 |
| Total Monthly Debt Service | $2,441 |
| DSCR Ratio | 1.23x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Townhouse
Built in 2019
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
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
Townhouse
Built in 2019
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80550, Windsor, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,394 (100%) |
| Owner Occupied HU | 14,774 (76.2%) |
| Renter Occupied HU | 3,363 (17.3%) |
| Vacant Housing Units | 1,257 ( 6.5%) |
| Median Home Value | $618,645 |
| Average Home Value | $669,939 |
Housing Distribution
Address Breakdown
Residential
18,927
Single Family
17,700
Multi-Family
1,227
Businesses
1,044
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices