3541 E 118th AvenueThorntonCO80233
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
Investment property for sale in Thornton at 3541 E 118th Avenue, Thornton, CO, 80233 earns $303/mo cash flow from $3,408/mo rent with a $2,570/mo payment. Total monthly income totals $3,408/mo, and annual cash flow totals $3,640/yr on $172,725 capital. ROI tracks 22.17% on current figures, and rental yield reads 7.79% at a $525,000 purchase. Equity gained on principal adds $3,388/yr, and 5% annual appreciation supports $145,048 over five years. Five-year ROI reaches 114.58% and total cumulative return in cash sums $197,901. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,408/mo property income instead of your personal income.
Single Family
Built in 1972
7,961 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80233, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,361 (100%) |
| Owner Occupied HU | 10,660 (61.4%) |
| Renter Occupied HU | 5,817 (33.5%) |
| Vacant Housing Units | 884 ( 5.1%) |
| Median Home Value | $489,335 |
| Average Home Value | $547,698 |
Housing Distribution
Address Breakdown
Residential
17,868
Single Family
13,379
Multi-Family
4,489
Businesses
1,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Myrna Triolo • Distinct Real Estate LLC
Mls Name: REcolorado
Mls Provider:
Mls ID: #9426128
Disclaimer: 2025 REcolorado All rights reserved. Certain information contained herein is derived from information which is the licensed property of, and copyrighted by, REcolorado. [Click here for more information](/mls-disclaimers/#17059)