24453 Emerald TrailDeer TrailCO80105
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 Deer Trail at 24453 Emerald Trail, Deer Trail, CO, 80105 earns $412/mo cash flow from $3,361/mo rent with a $2,477/mo payment. Total monthly income totals $3,361/mo, and annual cash flow totals $4,941/yr on $166,474 capital. ROI tracks 23.03% on current figures, and rental yield reads 7.97% at a $506,000 purchase. Equity gained on principal adds $3,265/yr, and 5% annual appreciation supports $139,798 over five years. Five-year ROI reaches 119.06% and total cumulative return in cash sums $198,200. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,361/mo property income instead of your personal income.
Single Family
Built in 2001
6.18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80105, Deer Trail, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 820 (100%) |
| Owner Occupied HU | 625 (76.2%) |
| Renter Occupied HU | 106 (12.9%) |
| Vacant Housing Units | 89 (10.9%) |
| Median Home Value | $632,564 |
| Average Home Value | $697,824 |
Housing Distribution
Address Breakdown
Residential
563
Single Family
563
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrew Livingston • Freedom Realty Group LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #3647822
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)