380 Paradise Cir #D7Woodland ParkCO80863
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Woodland Park rentals match the income profile of 380 Paradise Cir #D7, Woodland Park, CO, 80863. Listed at $190,000, gross rent is $1,861/mo and net cash flow is $569/mo, a 11.75% yield well above national averages. DSCR 2.18 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $52,494 by year five with $1,750/yr in annual principal reduction, projecting $109,191 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $569 | $300 |
City averages based on Woodland Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,861 |
| Total Monthly Debt Service | $1,217 |
| DSCR Ratio | 1.53x |
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.
Condo
Built in 1983
N/A lot
$N/A/sqft
$185 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80863, Woodland Park, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,407 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,337 (20.9%) |
| Vacant Housing Units | 794 (12.4%) |
| Median Home Value | $546,728 |
| Average Home Value | $617,733 |
Housing Distribution
Address Breakdown
Residential
5,655
Single Family
5,486
Multi-Family
169
Businesses
362
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
Condo
Built in 1983
N/A lot
$N/A/sqft
$185 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80863, Woodland Park, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,407 (100%) |
| Owner Occupied HU | 4,276 (66.7%) |
| Renter Occupied HU | 1,337 (20.9%) |
| Vacant Housing Units | 794 (12.4%) |
| Median Home Value | $546,728 |
| Average Home Value | $617,733 |
Housing Distribution
Address Breakdown
Residential
5,655
Single Family
5,486
Multi-Family
169
Businesses
362
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices