402 N Washington AveFlemingCO80728
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 Fleming at 402 N Washington Ave, Fleming, CO, 80728 earns $742/mo cash flow from $1,960/mo rent with a $1,023/mo payment. Total monthly income totals $1,960/mo, and annual cash flow totals $8,903/yr on $69,284 capital. ROI tracks 32.76% on current figures, and rental yield reads 11.25% at a $209,000 purchase. Equity gained on principal adds $1,349/yr, and 5% annual appreciation supports $57,743 over five years. Five-year ROI reaches 171.28% and total cumulative return in cash sums $118,670. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,960/mo property income instead of your personal income.
Single Family
Built in 1918
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80728, Fleming, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 414 (100%) |
| Owner Occupied HU | 279 (67.4%) |
| Renter Occupied HU | 84 (20.3%) |
| Vacant Housing Units | 51 (12.3%) |
| Median Home Value | $280,738 |
| Average Home Value | $341,909 |
Housing Distribution
Address Breakdown
Residential
293
Single Family
293
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices