35360 Harrisville RdCalhanCO80808
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 35360 Harrisville Rd, Calhan, CO, 80808 in Calhan at $565,000 earns $3,356/mo in rent and nets $64/mo after the $2,541/mo payment, a 7.13% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $156,099 over five years. Ziffy Mortgage underwrites this on a 1.32 DSCR without U.S. credit history. With $5,204/yr in principal paydown, total projected return reaches $217,403.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 6.0% |
| Monthly Cash Flow | $64 | $400 |
City averages based on Calhan market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,356 |
| Total Monthly Debt Service | $3,068 |
| DSCR Ratio | 1.09x |
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.
Manufactured
Built in 2001
40 Acres lot
$N/A/sqft
No HOA
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
Manufactured
Built in 2001
40 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Vickie Elrick GRI SRES • Homestead Services, Inc.
Mls Name: Pikes Peak MLS
Mls Provider:
Mls ID: #1858115
Disclaimer: The real estate listing information and related content displayed on this site is provided exclusively for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Any offer of compensation is made only to Participants of the PPMLS. This information and related content is deemed reliable but is not guaranteed accurate by the Pikes Peak REALTOR Services Corp.