35515 County Road 160AgateCO80101
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 Agate at 35515 County Road 160, Agate, CO, 80101 generates $3,970/mo in rent and, after a $2,932/mo payment, leaves $479/mo in cash flow. Total monthly income is $3,970/mo, and annual cash flow is $5,747/yr on $197,071 invested. Return on cash invested sits at 22.98% in year one, and rental yield is 7.95% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 118.78% and total cumulative return in cash sums $234,082. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,970/mo property income rather than buyer’s personal income.
Single Family
Built in 2008
70.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80101, Agate, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 202 (100%) |
| Owner Occupied HU | 143 (70.8%) |
| Renter Occupied HU | 25 (12.4%) |
| Vacant Housing Units | 34 (16.8%) |
| Median Home Value | $531,716 |
| Average Home Value | $542,063 |
Housing Distribution
Address Breakdown
Residential
138
Single Family
138
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thomas Huelsman • HomeSmart
Mls Name: REcolorado
Mls Provider:
Mls ID: #2702179
Disclaimer: 2023 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](/info/mls-disclaimers/#17059)