256 Harvest Dr #256HaydenCO81639
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 Hayden at 256 Harvest Dr #256, Hayden, CO, 81639 uses $124,313 cash to close to unlock $11,700/yr annual cash flow and $975/mo monthly cash flow. Total monthly income runs $3,360/mo, and a $1,835/mo payment keeps the spread at $975/mo. Purchase price stands at $375,000, and rental yield measures 10.75% with $3,360/mo rent. Return on cash invested shows 29.32% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 153.53% and total cumulative return in cash records $190,851. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,360/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Townhouse
Built in 1997
871.20 sqft lot
$N/A/sqft
$2,400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81639, Hayden, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,316 (100%) |
| Owner Occupied HU | 805 (61.2%) |
| Renter Occupied HU | 300 (22.8%) |
| Vacant Housing Units | 211 (16.0%) |
| Median Home Value | $453,824 |
| Average Home Value | $682,745 |
Housing Distribution
Address Breakdown
Residential
74
Single Family
74
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Wither • The Group Real Estate, LLC
Mls Name: Altitude Realtors
Mls Provider:
Mls ID: #S1056906
Disclaimer: Copyright 2025 Altitude Realtors. The information displayed herein was derived from sources believed to be accurate, but has not been verified by Altitude Realtors. Buyers are cautioned to verify all information to their own satisfaction. This information is exclusively for viewers personal, non-commercial use. Any republication or reproduction of the information herein without the express permission of the SAR MLS is strictly prohibited.