257 Beacon Ct APT 3Grand JunctionCO81503
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 Grand Junction at 257 Beacon Ct APT 3, Grand Junction, CO, 81503 uses $81,218 cash to close to unlock $10,228/yr annual cash flow and $852/mo monthly cash flow. Total monthly income runs $2,280/mo, and a $1,199/mo payment keeps the spread at $852/mo. Purchase price stands at $245,000, and rental yield measures 11.17% with $2,280/mo rent. Return on cash invested shows 32.5% in year one, and 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 169.93% and total cumulative return in cash records $138,012. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,280/mo property income covering a $1,199/mo payment rather than investor’s personal income.
Townhouse
Built in 1980
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81503, Grand Junction, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,177 (100%) |
| Owner Occupied HU | 5,094 (71.0%) |
| Renter Occupied HU | 1,722 (24.0%) |
| Vacant Housing Units | 361 ( 5.0%) |
| Median Home Value | $382,084 |
| Average Home Value | $431,925 |
Housing Distribution
Address Breakdown
Residential
6,829
Single Family
6,573
Multi-Family
256
Businesses
188
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: AMANDA HILL • BRAY REAL ESTATE
Mls Name: GJARA
Mls ID: #20254031