2500 E Harmony Road LOT 475Fort 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
Rental property for sale in Fort Collins at 2500 E Harmony Road LOT 475, Fort Collins, CO, 80528 generates $828/mo in rent and, after a $509/mo payment, leaves $222/mo in cash flow. Total monthly income is $828/mo, and annual cash flow is $2,663/yr on $34,476 invested. Return on cash invested sits at 27.63% in year one, and rental yield is 9.55% on a $104,000 entry. Equity gained on principal adds $671/yr, while 5% annual appreciation builds toward $28,733 over five years. Five-year ROI reaches 143.79% and total cumulative return in cash sums $49,572. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $828/mo property income rather than buyer’s personal income.
Manufactured
Built in 1992
3,000 sqft 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: Brandy Mason • Strategic Real Estate and Development Services
Mls Name: REcolorado
Mls ID: #9517584