25897 Tappero AvenueMoffatCO81143
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 25897 Tappero Avenue, Moffat, CO, 81143 in Moffat. At $130,000 it earns $1,011/mo in rent and distributes $253/mo to the owner after the $585/mo payment, a consistent 9.33% yield. DSCR 1.73 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $35,917 in value; $1,197/yr in principal paydown compounds ownership stake. Total projected return: $65,381.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 7.0% |
| Monthly Cash Flow | $253 | $500 |
City averages based on Moffat market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,011 |
| Total Monthly Debt Service | $706 |
| DSCR Ratio | 1.43x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2024
1.14 Acres lot
$N/A/sqft
No 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
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
Manufactured
Built in 2024
1.14 Acres lot
$N/A/sqft
No 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