3825 E 123rd AvenueThorntonCO80241
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 Thornton at 3825 E 123rd Avenue, Thornton, CO, 80241 earns $120/mo cash flow from $2,975/mo rent with a $2,398/mo payment. Total monthly income totals $2,975/mo, and annual cash flow totals $1,437/yr on $162,402 capital. ROI tracks 20.79% on current figures, and rental yield reads 7.29% at a $489,900 purchase. Equity gained on principal adds $3,161/yr, and 5% annual appreciation supports $135,350 over five years. Five-year ROI reaches 107.11% and total cumulative return in cash sums $173,945. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,975/mo property income instead of your personal income.
Single Family
Built in 1973
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80241, Denver, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,194 (100%) |
| Owner Occupied HU | 8,746 (61.6%) |
| Renter Occupied HU | 4,583 (32.3%) |
| Vacant Housing Units | 865 ( 6.1%) |
| Median Home Value | $589,153 |
| Average Home Value | $615,586 |
Housing Distribution
Address Breakdown
Residential
12,715
Single Family
9,810
Multi-Family
2,905
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tony Martinez • Brokers Guild Real Estate
Mls Name: REcolorado
Mls Provider:
Mls ID: #6193507
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)