303 County Rd 5142TabernashCO80478
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 303 County Rd 5142, Tabernash, CO, 80478 in Tabernash is listed at $789,000 and delivers $4,876/mo in rent and $277/mo in net monthly cash flow. The 7.42% yield and 1.37 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $217,986 over five years, and $7,267/yr in principal reduction supplements cash return. Total projected cumulative return: $315,811.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 7.0% |
| Monthly Cash Flow | $277 | $1,200 |
City averages based on Tabernash market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,876 |
| Total Monthly Debt Service | $4,284 |
| DSCR Ratio | 1.14x |
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.
Townhouse
Built in 2023
1,220 sqft lot
$N/A/sqft
No 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
Townhouse
Built in 2023
1,220 sqft lot
$N/A/sqft
No 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