3587 E 94th Drive EThorntonCO80229
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 Thornton at 3587 E 94th Drive E, Thornton, CO, 80229 generates $3,180/mo in rent and, after a $2,141/mo payment, leaves $409/mo in cash flow. Total monthly income is $3,180/mo, and annual cash flow is $4,906/yr on $145,031 invested. Return on cash invested sits at 23.29% in year one, and rental yield is 8.72% on a $437,500 entry. Equity gained on principal adds $2,823/yr, while 5% annual appreciation builds toward $120,873 over five years. Five-year ROI reaches 121.16% and total cumulative return in cash sums $175,721. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,180/mo property income rather than buyer’s personal income.
Townhouse
Built in 2002
3,500 sqft lot
$N/A/sqft
$212 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80229, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,639 (100%) |
| Owner Occupied HU | 11,513 (58.6%) |
| Renter Occupied HU | 7,336 (37.4%) |
| Vacant Housing Units | 790 ( 4.0%) |
| Median Home Value | $446,679 |
| Average Home Value | $440,243 |
Housing Distribution
Address Breakdown
Residential
19,130
Single Family
13,881
Multi-Family
5,249
Businesses
1,222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adrian Tena Diaz • UNITED IMPERIAL ROYALTY SERVICES
Mls Name: REcolorado
Mls Provider:
Mls ID: #6914986
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)