218 Grape St #28HudsonCO80642
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 Hudson at 218 Grape St #28, Hudson, CO, 80642 earns $190/mo cash flow from $802/mo rent with a $514/mo payment. Total monthly income totals $802/mo, and annual cash flow totals $2,280/yr on $34,808 capital. ROI tracks 26.46% on current figures, and rental yield reads 9.17% at a $105,000 purchase. Equity gained on principal adds $678/yr, and 5% annual appreciation supports $29,010 over five years. Five-year ROI reaches 137.46% and total cumulative return in cash sums $47,846. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $802/mo property income instead of your personal income.
Manufactured
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80642, Hudson, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,527 (100%) |
| Owner Occupied HU | 1,265 (82.8%) |
| Renter Occupied HU | 224 (14.7%) |
| Vacant Housing Units | 38 ( 2.5%) |
| Median Home Value | $650,671 |
| Average Home Value | $680,958 |
Housing Distribution
Address Breakdown
Residential
1,123
Single Family
1,123
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices