22248 W Lost Creek TrailAgateCO80101
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 Agate at 22248 W Lost Creek Trail, Agate, CO, 80101 listed at $325,000 pairs $2,222/mo rent with a $1,591/mo payment to leave $233/mo cash flow. Total monthly income runs $2,222/mo, and annual cash flow reaches $2,791/yr on $107,738 cash to close. Return on cash invested measures 22.5% in year one, and rental yield registers 8.2% at a $325,000 basis. Equity gained on principal adds $2,097/yr, and annual property appreciation at 5% supports $89,792 by year five. Five-year ROI tracks 116.66% and total cumulative return in cash totals $125,689. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,222/mo property income relative to a $1,591/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Lot
Built in N/A
35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80101, Agate, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 202 (100%) |
| Owner Occupied HU | 143 (70.8%) |
| Renter Occupied HU | 25 (12.4%) |
| Vacant Housing Units | 34 (16.8%) |
| Median Home Value | $531,716 |
| Average Home Value | $542,063 |
Housing Distribution
Address Breakdown
Residential
138
Single Family
138
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nanette Shea • Marrs Realty and Management
Mls Name: REcolorado
Mls Provider:
Mls ID: #4266124
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)