3479 W 114th Circle #BWestminsterCO80031
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 Westminster at 3479 W 114th Circle #B, Westminster, CO, 80031 generates $3,678/mo in rent and, after a $2,863/mo payment, leaves $269/mo in cash flow. Total monthly income is $3,678/mo, and annual cash flow is $3,228/yr on $192,465 invested. Return on cash invested sits at 21.74% in year one, and rental yield is 7.54% on a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 112.13% and total cumulative return in cash sums $215,814. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,678/mo property income rather than buyer’s personal income.
Townhouse
Built in 1991
2,929 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80031, Westminster, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,390 (100%) |
| Owner Occupied HU | 10,441 (60.0%) |
| Renter Occupied HU | 6,104 (35.1%) |
| Vacant Housing Units | 845 ( 4.9%) |
| Median Home Value | $597,319 |
| Average Home Value | $610,643 |
Housing Distribution
Address Breakdown
Residential
15,714
Single Family
11,669
Multi-Family
4,045
Businesses
581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Don Burkhart • Keller Williams Advantage Realty LLC
Mls Name: REcolorado
Mls ID: #4697478