25653 Buckhorn RdBellvueCO80512
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 Bellvue at 25653 Buckhorn Rd, Bellvue, CO, 80512 offers a 9.5% rental yield on a $130,000 purchase with $1,029/mo rent. Total monthly income registers $1,029/mo, and a $636/mo payment leaves $272/mo available for distribution. Annual cash flow reaches $3,260/yr on $43,095 to close, and return on cash invested stands at 27.47% in year one. Equity gained on principal adds $839/yr while 5% annual appreciation supports $35,917 over five years. Portfolio math shows five-year ROI at 142.96% and total cumulative return in cash at $61,611. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,029/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
2.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80512, Bellvue, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,702 (100%) |
| Owner Occupied HU | 765 (44.9%) |
| Renter Occupied HU | 172 (10.1%) |
| Vacant Housing Units | 765 (44.9%) |
| Median Home Value | $825,172 |
| Average Home Value | $893,307 |
Housing Distribution
Address Breakdown
Residential
843
Single Family
843
Multi-Family
0
Businesses
74
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices