34502 Chilton AvenuePineCO80470
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe 7.35% yield at 34502 Chilton Avenue, Pine, CO, 80470 in Pine is solid, but the $2,203/mo payment compresses net cash flow to $144/mo at $490,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $135,378 by year five, and $4,513/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (1.36) without U.S. income documentation. Total projected return: $194,359.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.4% | 6.3% |
| Monthly Cash Flow | $144 | $1,500 |
City averages based on Pine market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,000 |
| Total Monthly Debt Service | $2,661 |
| DSCR Ratio | 1.13x |
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.
Multi Family
Built in 1946
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
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
Multi Family
Built in 1946
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