309 GCR 804 #E102FraserCO80442
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 Fraser at 309 GCR 804 #E102, Fraser, CO, 80442 generates $3,239/mo in rent and, after a $1,846/mo payment, leaves $581/mo in cash flow. Total monthly income is $3,239/mo, and annual cash flow is $6,971/yr on $125,060 invested. Return on cash invested sits at 25.48% in year one, and rental yield is 10.3% on a $377,255 entry. Equity gained on principal adds $2,434/yr, while 5% annual appreciation builds toward $104,229 over five years. Five-year ROI reaches 133.85% and total cumulative return in cash sums $167,391. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,239/mo property income rather than buyer’s personal income.
Condo
Built in 1979
N/A lot
$N/A/sqft
$460 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80442, Fraser, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,031 (100%) |
| Owner Occupied HU | 603 (19.9%) |
| Renter Occupied HU | 580 (19.1%) |
| Vacant Housing Units | 1,848 (61.0%) |
| Median Home Value | $617,553 |
| Average Home Value | $712,645 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
155
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Prescott Sutcliffe • Keller Williams Advantage Realty, LLC
Mls Name: GCBOR
Mls ID: #25-1030
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.