4027 Celtic LaneFort CollinsCO80524
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 Fort Collins at 4027 Celtic Lane, Fort Collins, CO, 80524 uses $132,600 cash to close to unlock $1,796/yr annual cash flow and $150/mo monthly cash flow. Total monthly income runs $2,481/mo, and a $1,958/mo payment keeps the spread at $150/mo. Purchase price stands at $400,000, and rental yield measures 7.44% with $2,481/mo rent. Return on cash invested shows 21.26% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 109.64% and total cumulative return in cash records $145,384. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,481/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 2002
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 80524, Fort Collins, CO area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,674 (100%) |
| Owner Occupied HU | 11,245 (60.2%) |
| Renter Occupied HU | 6,343 (34.0%) |
| Vacant Housing Units | 1,086 ( 5.8%) |
| Median Home Value | $641,259 |
| Average Home Value | $685,565 |
Housing Distribution
Address Breakdown
Residential
17,624
Single Family
14,212
Multi-Family
3,412
Businesses
2,143
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kiya Gerber • Keller Williams Realty Downtown LLC
Mls Name: REcolorado
Mls ID: #4557872