2500 E Harmony Rd #165Fort CollinsCO80528
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 Fort Collins at 2500 E Harmony Rd #165, Fort Collins, CO, 80528 uses $43,095 cash to close to unlock $2,660/yr annual cash flow and $222/mo monthly cash flow. Total monthly income runs $979/mo, and a $636/mo payment keeps the spread at $222/mo. Purchase price stands at $130,000, and rental yield measures 9.04% with $979/mo rent. Return on cash invested shows 26.08% in year one, and 5% annual appreciation builds toward $35,917 over five years. Five-year ROI reaches 135.47% and total cumulative return in cash records $58,383. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $979/mo property income covering a $636/mo payment rather than investor’s personal income.
Manufactured
Built in 2011
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80528, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,915 (100%) |
| Owner Occupied HU | 6,596 (66.5%) |
| Renter Occupied HU | 2,831 (28.6%) |
| Vacant Housing Units | 488 ( 4.9%) |
| Median Home Value | $708,261 |
| Average Home Value | $764,312 |
Housing Distribution
Address Breakdown
Residential
9,636
Single Family
7,802
Multi-Family
1,834
Businesses
353
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Diana Keck • West Realty
Mls Name: IRES
Mls ID: #6666