2500 E Harmony Rd #166Fort 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 #166, Fort Collins, CO, 80528 listed at $100,000 pairs $763/mo rent with a $489/mo payment to leave $181/mo cash flow. Total monthly income runs $763/mo, and annual cash flow reaches $2,168/yr on $33,150 cash to close. Return on cash invested measures 26.45% in year one, and rental yield registers 9.16% at a $100,000 basis. Equity gained on principal adds $645/yr, and annual property appreciation at 5% supports $27,628 by year five. Five-year ROI tracks 137.5% and total cumulative return in cash totals $45,580. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $763/mo property income relative to a $489/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2004
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: Erin Brady • C3 Real Estate Solutions, LLC
Mls Name: IRES
Mls ID: #6492