3650 S Federal Boulevard LOT 148SheridanCO80110
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 3650 S Federal Boulevard LOT 148, Sheridan, CO, 80110 in Sheridan. At $105,000 it earns $836/mo in rent and distributes $224/mo to the owner after the $472/mo payment, a consistent 9.55% yield. DSCR 1.77 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $29,010 in value; $967/yr in principal paydown compounds ownership stake. Total projected return: $54,075.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.0% |
| Monthly Cash Flow | $224 | $1,500 |
City averages based on Sheridan market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $836 |
| Total Monthly Debt Service | $570 |
| DSCR Ratio | 1.47x |
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 2019
967 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80110, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,403 (100%) |
| Owner Occupied HU | 4,734 (41.5%) |
| Renter Occupied HU | 5,733 (50.3%) |
| Vacant Housing Units | 936 ( 8.2%) |
| Median Home Value | $563,772 |
| Average Home Value | $589,493 |
Housing Distribution
Address Breakdown
Residential
10,420
Single Family
7,272
Multi-Family
3,148
Businesses
1,959
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 2019
967 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80110, Englewood, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,403 (100%) |
| Owner Occupied HU | 4,734 (41.5%) |
| Renter Occupied HU | 5,733 (50.3%) |
| Vacant Housing Units | 936 ( 8.2%) |
| Median Home Value | $563,772 |
| Average Home Value | $589,493 |
Housing Distribution
Address Breakdown
Residential
10,420
Single Family
7,272
Multi-Family
3,148
Businesses
1,959
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nakayla Gribble • Guardian Real Estate Group
Mls Name: REcolorado
Mls Provider:
Mls ID: #4487834
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)