3656 W 77th AvenueWestminsterCO80030
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 Westminster at 3656 W 77th Avenue, Westminster, CO, 80030 uses $152,324 cash to close to unlock $2,882/yr annual cash flow and $240/mo monthly cash flow. Total monthly income runs $2,941/mo, and a $2,249/mo payment keeps the spread at $240/mo. Purchase price stands at $459,500, and rental yield measures 7.68% with $2,941/mo rent. Return on cash invested shows 21.8% in year one, and 5% annual appreciation builds toward $126,951 over five years. Five-year ROI reaches 112.6% and total cumulative return in cash records $171,516. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,941/mo property income covering a $2,249/mo payment rather than investor’s personal income.
Single Family
Built in 1947
6,474 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80030, Westminster, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,403 (100%) |
| Owner Occupied HU | 3,155 (49.3%) |
| Renter Occupied HU | 2,824 (44.1%) |
| Vacant Housing Units | 424 ( 6.6%) |
| Median Home Value | $497,315 |
| Average Home Value | $534,928 |
Housing Distribution
Address Breakdown
Residential
6,329
Single Family
5,096
Multi-Family
1,233
Businesses
428
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jamie Goodvin • JPAR Modern Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #2282625
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)