3640 - The McStain Park Place Collection Plan, Arras Park, Thornton, CO, 80229 | 5.21% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

2 Bed
1 Bath
710 sft

2275 S Linley Court, Denver, CO, 80219

2 Bed
2 Bath
1088 sft

18356 E Arizona Avenue #E, Aurora, CO, 80017

2 Bed
2 Bath
1242 sft

4574 S Cimmarron Circle #B, Aurora, CO, 80015

3 Bed
1 Bath
926 sft

2017 Ironton Street, Aurora, CO, 80010

Nearby investment properties with comparable prices

4 Bed
2 Bath
2052 sft

6009 Lee St, Arvada, CO, 80004

Brimstone Plan, Windler Single Family Homes

4 Bed
3 Bath
2418 sft

Brimstone Plan, Windler Single Family Homes, Aurora, CO, 80019

Rental Income+ 1 more

4 Bed
2 Bath
2101 sft

4215 Teller Street, Wheat Ridge, CO, 80033

3 Bed
3 Bath
1763 sft

7330 Green River Avenue, Frederick, CO, 80530

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

Explore more listings using simple english

Investment Highlights

Return on cash invested sits at 14.07% in year one, and rental yield is 5.21% on a $662,900 entry. Equity gained on principal adds $4,278/yr, while 5% annual appreciation builds toward $183,147 over five years. Five-year ROI reaches 71.24% and total cumulative return in cash sums $155,372. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,880/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$105 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