23 Narcissus RdWoodland ParkCO80863
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 Woodland Park at 23 Narcissus Rd, Woodland Park, CO, 80863 listed at $255,000 pairs $2,040/mo rent with a $1,248/mo payment to leave $554/mo cash flow. Total monthly income runs $2,040/mo, and annual cash flow reaches $6,648/yr on $84,533 cash to close. Return on cash invested measures 27.77% in year one, and rental yield registers 9.6% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 144.52% and total cumulative return in cash totals $122,168. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,040/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1959
0.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80863, Woodland Park, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,407 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,337 (20.9%) |
| Vacant Housing Units | 794 (12.4%) |
| Median Home Value | $546,728 |
| Average Home Value | $617,733 |
Housing Distribution
Address Breakdown
Residential
5,655
Single Family
5,486
Multi-Family
169
Businesses
362
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Troy Macdonald MRP • Exp Realty LLC
Mls Name: Pikes Peak MLS
Mls ID: #7848846