27403 Schuyler Gulch RoadPineCO80470
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
Rental property for sale in Pine at 27403 Schuyler Gulch Road, Pine, CO, 80470 generates $3,404/mo in rent and, after a $1,982/mo payment, leaves $1,044/mo in cash flow. Total monthly income is $3,404/mo, and annual cash flow is $12,528/yr on $134,258 invested. Return on cash invested sits at 29.24% in year one, and rental yield is 10.09% on a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 152.39% and total cumulative return in cash sums $204,590. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,404/mo property income rather than buyer’s personal income.
Single Family
Built in 1905
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80470, Pine, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,996 (100%) |
| Owner Occupied HU | 1,528 (76.6%) |
| Renter Occupied HU | 158 ( 7.9%) |
| Vacant Housing Units | 310 (15.5%) |
| Median Home Value | $765,038 |
| Average Home Value | $843,696 |
Housing Distribution
Address Breakdown
Residential
1,588
Single Family
1,562
Multi-Family
26
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices