266 Harvest Dr #266HaydenCO81639
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 Hayden at 266 Harvest Dr #266, Hayden, CO, 81639 uses $145,860 cash to close to unlock $9,544/yr annual cash flow and $795/mo monthly cash flow. Total monthly income runs $3,360/mo, and a $2,154/mo payment keeps the spread at $795/mo. Purchase price stands at $440,000, and rental yield measures 9.16% with $3,360/mo rent. Return on cash invested shows 26.45% in year one, and 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 137.47% and total cumulative return in cash records $200,518. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,360/mo property income covering a $2,154/mo payment rather than investor’s personal income.
Townhouse
Built in 2001
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 81639, Hayden, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,316 (100%) |
| Owner Occupied HU | 805 (61.2%) |
| Renter Occupied HU | 300 (22.8%) |
| Vacant Housing Units | 211 (16.0%) |
| Median Home Value | $453,824 |
| Average Home Value | $682,745 |
Housing Distribution
Address Breakdown
Residential
74
Single Family
74
Multi-Family
0
Businesses
79
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices