23500 Donnell PkwyWestonCO81091
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.22% gross rental yield, 23500 Donnell Pkwy, Weston, CO, 81091 in Weston is priced for capital growth, not immediate cash flow. The $1,999,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $552,287 by year five, with $18,411/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.41) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $243,667.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.2% | 5.2% |
| Monthly Cash Flow | $(7,944) | $1,800 |
City averages based on Weston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,706 |
| Total Monthly Debt Service | $10,854 |
| DSCR Ratio | 0.34x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 1999
70.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81091, Weston, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 732 (100%) |
| Owner Occupied HU | 315 (43.0%) |
| Renter Occupied HU | 64 ( 8.7%) |
| Vacant Housing Units | 353 (48.2%) |
| Median Home Value | $343,827 |
| Average Home Value | $378,238 |
Housing Distribution
Address Breakdown
Residential
413
Single Family
413
Multi-Family
0
Businesses
11
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
Single Family
Built in 1999
70.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81091, Weston, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 732 (100%) |
| Owner Occupied HU | 315 (43.0%) |
| Renter Occupied HU | 64 ( 8.7%) |
| Vacant Housing Units | 353 (48.2%) |
| Median Home Value | $343,827 |
| Average Home Value | $378,238 |
Housing Distribution
Address Breakdown
Residential
413
Single Family
413
Multi-Family
0
Businesses
11
Nearby investment properties with comparable rents