21980 Us-285 LOT 31FairplayCO80440
Nearby investment properties with comparable rents
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 Fairplay at 21980 Us-285 LOT 31, Fairplay, CO, 80440 generates $822/mo in rent and, after a $514/mo payment, leaves $210/mo in cash flow. Total monthly income is $822/mo, and annual cash flow is $2,520/yr on $34,808 invested. Return on cash invested sits at 27.15% in year one, and rental yield is 9.39% on a $105,000 entry. Equity gained on principal adds $678/yr, while 5% annual appreciation builds toward $29,010 over five years. Five-year ROI reaches 141.18% and total cumulative return in cash sums $49,142. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $822/mo property income rather than buyer’s personal income.
Manufactured
Built in 2019
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80440, Fairplay, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,160 (100%) |
| Owner Occupied HU | 1,085 (34.3%) |
| Renter Occupied HU | 336 (10.6%) |
| Vacant Housing Units | 1,739 (55.0%) |
| Median Home Value | $478,506 |
| Average Home Value | $540,797 |
Housing Distribution
Address Breakdown
Residential
71
Single Family
71
Multi-Family
0
Businesses
141
Nearby investment properties with comparable rents
Listed by: Katherine Briggs • Keller Williams Top Of The Rockies
Mls Name: REcolorado
Mls Provider:
Mls ID: #4717808
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)