25761 Wilhite AvenueMoffatCO81143
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 Moffat at 25761 Wilhite Avenue, Moffat, CO, 81143 earns $252/mo cash flow from $2,000/mo rent with a $1,444/mo payment. Total monthly income totals $2,000/mo, and annual cash flow totals $3,018/yr on $97,793 capital. ROI tracks 23% on current figures, and rental yield reads 8.14% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 119.05% and total cumulative return in cash sums $116,426. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,000/mo property income instead of your personal income.
Single Family
Built in 2024
1.14 Acres lot
$N/A/sqft
$350 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81143, Moffat, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 684 (100%) |
| Owner Occupied HU | 401 (58.6%) |
| Renter Occupied HU | 129 (18.9%) |
| Vacant Housing Units | 154 (22.5%) |
| Median Home Value | $254,808 |
| Average Home Value | $375,037 |
Housing Distribution
Address Breakdown
Residential
383
Single Family
381
Multi-Family
2
Businesses
44
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vivia Lawson • Sangre de Cristo Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #9202824
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)