2600 Lupine LaneTabernashCO80478
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis is a cash-flow-light asset: 2600 Lupine Lane, Tabernash, CO, 80478 in Tabernash, $1,149,000, 7.21% gross yield, $104/mo net income. Consider it a market-entry position, the $6,899/mo rent covers the $5,167/mo payment with a margin, and 5%/yr appreciation is projected to add $317,448 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.34) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $440,962.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 7.0% |
| Monthly Cash Flow | $104 | $1,200 |
City averages based on Tabernash market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,899 |
| Total Monthly Debt Service | $6,338 |
| DSCR Ratio | 1.09x |
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.
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
$1,185 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80478, Tabernash, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,319 (100%) |
| Owner Occupied HU | 527 (40.0%) |
| Renter Occupied HU | 157 (11.9%) |
| Vacant Housing Units | 635 (48.1%) |
| Median Home Value | $859,670 |
| Average Home Value | $972,486 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
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
Single Family
Built in 2024
1,742 sqft lot
$N/A/sqft
$1,185 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80478, Tabernash, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,319 (100%) |
| Owner Occupied HU | 527 (40.0%) |
| Renter Occupied HU | 157 (11.9%) |
| Vacant Housing Units | 635 (48.1%) |
| Median Home Value | $859,670 |
| Average Home Value | $972,486 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
39
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices