35 Misty Manor Rd,Drake,CO,80515

Investment Highlights

Rental property for sale in Drake at 35 Misty Manor Rd, Drake, CO, 80515 generates $2,440/mo in rent and, after a $1,958/mo payment, leaves $109/mo in cash flow. Total monthly income is $2,440/mo, and annual cash flow is $1,304/yr on $132,600 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 7.32% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 107.64% and total cumulative return in cash sums $142,732. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,440/mo property income rather than buyer’s personal income.